Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 6.0x - 6.6x | 6.3x |
| Selected Fwd Ps Multiple | 7.6x - 8.4x | 8.0x |
| Fair Value | $0.00019 - $0.00021 | $0.00020 |
| Upside | -6.5% - 3.3% | -1.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Netflix, Inc. | - | NasdaqGS:NFLX |
| Mobile Global Esports Inc. | - | OTCPK:MGAM |
| PLAYSTUDIOS, Inc. | - | NasdaqGM:MYPS |
| Winvest Group Ltd. | - | OTCPK:WNLV |
| Freeze Tag, Inc. | - | OTCPK:FRZT |
| Lingerie Fighting Championships, Inc. | - | OTCPK:BOTY |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| NFLX | MGAM | MYPS | WNLV | FRZT | BOTY | |||
| NasdaqGS:NFLX | OTCPK:MGAM | NasdaqGM:MYPS | OTCPK:WNLV | OTCPK:FRZT | OTCPK:BOTY | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 14.1% | NM- | 3.9% | NM- | -1.0% | 37.2% | ||
| 3Y CAGR | 9.5% | NM- | 0.2% | NM- | -2.6% | 11.7% | ||
| Latest Twelve Months | 15.6% | 412.1% | -6.9% | -31.6% | -6.5% | 13.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.5% | -95785.1% | -2.0% | -2039.8% | -4.5% | -3811.9% | ||
| Prior Fiscal Year | 16.0% | -136505.1% | -6.2% | -2634.5% | -9.7% | 262.0% | ||
| Latest Fiscal Year | 22.3% | -9130.5% | -9.9% | -257.5% | -24.9% | -1404.9% | ||
| Latest Twelve Months | 22.3% | -9130.5% | -9.9% | -70.7% | -24.9% | -1404.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 37.3x | -0.4x | 2.1x | NA | -2.2x | -5.5x | ||
| Price / LTM Sales | 10.1x | 69.5x | 0.6x | 216.2x | 0.3x | 5.2x | ||
| LTM P/E Ratio | 45.1x | -0.8x | -6.2x | -306.0x | -1.1x | -0.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 10.1x | 216.2x | |||||
| Historical LTM P/S Ratio | 5.2x | 11.4x | 36.6x | |||||
| Selected Price / Sales Multiple | 6.0x | 6.3x | 6.6x | |||||
| (x) LTM Sales | 0 | 0 | 0 | |||||
| (=) Equity Value | 1 | 1 | 1 | |||||
| (/) Shares Outstanding | 4,604.8 | 4,604.8 | 4,604.8 | |||||
| Implied Value Range | 0.00 | 0.00 | 0.00 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| Upside / (Downside) | -13.7% | -9.2% | -4.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NFLX | MGAM | MYPS | WNLV | FRZT | BOTY | |
| Value of Common Equity | 398,362 | 2 | 165 | 42 | 1 | 1 | |
| (/) Shares Outstanding | 427.8 | 44.2 | 133.5 | 109.4 | 75.1 | 4,604.8 | |
| Implied Stock Price | 931.28 | 0.04 | 1.24 | 0.39 | 0.01 | 0.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 931.28 | 0.04 | 1.24 | 0.39 | 0.01 | 0.00 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |