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 P/E Multiple | -12.2x - -13.5x | -12.9x |
| Selected Fwd P/E Multiple | 25.1x - 27.8x | 26.4x |
| Fair Value | $0.23 - $0.26 | $0.24 |
| Upside | -10.4% - -0.9% | -5.7% |
| Benchmarks | - | Full Ticker |
| Ethernity Networks Ltd. | - | AIM:ENET |
| Silicom Ltd. | - | NasdaqGS:SILC |
| Mobilicom Limited | - | NasdaqCM:MOB |
| B.O.S. Better Online Solutions Ltd. | - | NasdaqCM:BOSC |
| Gilat Satellite Networks Ltd. | - | NasdaqGS:GILT |
| BATM Advanced Communications Ltd. | - | OTCPK:BVCL.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ENET | SILC | MOB | BOSC | GILT | BVCL.F | |||
| AIM:ENET | NasdaqGS:SILC | NasdaqCM:MOB | NasdaqCM:BOSC | NasdaqGS:GILT | OTCPK:BVCL.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -7.6% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | 72.1% | NM- | NM- | ||
| Latest Twelve Months | 8.4% | 60.8% | -75.4% | 39.2% | -39.3% | -734.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -348.4% | -4.8% | -115.7% | 2.1% | 7.7% | 2.9% | ||
| Prior Fiscal Year | -168.5% | -21.3% | -208.1% | 4.5% | 8.8% | 1.0% | ||
| Latest Fiscal Year | -421.6% | -23.6% | -251.9% | 5.8% | 8.1% | -6.4% | ||
| Latest Twelve Months | -421.6% | -22.5% | -251.9% | 6.7% | 4.3% | -6.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.2x | -1.7x | -4.5x | 6.8x | 15.6x | 23.8x | ||
| Price / LTM Sales | 0.3x | 1.5x | 8.3x | 0.7x | 1.4x | 0.8x | ||
| LTM P/E Ratio | -0.1x | -6.8x | -3.3x | 10.2x | 32.6x | -11.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -6.8x | -0.1x | 32.6x | |||||
| Historical LTM P/E Ratio | -9788.1x | 29.0x | 105.0x | |||||
| Selected P/E Multiple | -12.2x | -12.9x | -13.5x | |||||
| (x) LTM Net Income | (7) | (7) | (7) | |||||
| (=) Equity Value | 92 | 96 | 101 | |||||
| (/) Shares Outstanding | 436.5 | 436.5 | 436.5 | |||||
| Implied Value Range | 0.21 | 0.22 | 0.23 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.21 | 0.22 | 0.23 | 0.26 | ||||
| Upside / (Downside) | -18.7% | -14.5% | -10.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ENET | SILC | MOB | BOSC | GILT | BVCL.F | |
| Value of Common Equity | 0 | 90 | 26 | 30 | 453 | 113 | |
| (/) Shares Outstanding | 1,400.0 | 5.7 | 7.5 | 5.9 | 57.1 | 436.5 | |
| Implied Stock Price | 0.00 | 15.78 | 3.53 | 5.01 | 7.93 | 0.26 | |
| FX Conversion Rate to Trading Currency | 1.35 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.00 | 15.78 | 3.53 | 5.01 | 7.93 | 0.26 | |
| Trading Currency | GBP | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.35 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |