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 | 104.8x - 115.8x | 110.3x |
| Selected Fwd Ps Multiple | 2.7x - 3.0x | 2.9x |
| Fair Value | $0.00042 - $0.00047 | $0.00045 |
| Upside | -15.2% - -6.3% | -10.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Nortech Systems Incorporated | - | NasdaqCM:NSYS |
| Artificial Intelligence Technology Solutions Inc. | - | OTCPK:AITX |
| Cavitation Technologies, Inc. | - | OTCPK:CVAT |
| Vishay Precision Group, Inc. | - | NYSE:VPG |
| AmpliTech Group, Inc. | - | NasdaqCM:AMPG |
| DarkPulse, Inc. | - | OTCPK:DPLS |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| NSYS | AITX | CVAT | VPG | AMPG | DPLS | |||
| NasdaqCM:NSYS | OTCPK:AITX | OTCPK:CVAT | NYSE:VPG | NasdaqCM:AMPG | OTCPK:DPLS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.0% | 81.0% | 4.6% | 1.5% | 45.4% | NM- | ||
| 3Y CAGR | 3.6% | 83.4% | 34.7% | -1.2% | 65.2% | NM- | ||
| Latest Twelve Months | -8.0% | 212.2% | 308.9% | -13.7% | -39.0% | -98.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.2% | -2229.5% | -153.0% | 6.6% | -38.5% | -1865.2% | ||
| Prior Fiscal Year | 4.9% | -1359.6% | -471.1% | 7.2% | -3.5% | -387.7% | ||
| Latest Fiscal Year | -1.0% | -929.7% | 32.2% | 3.2% | -15.8% | -1030.2% | ||
| Latest Twelve Months | -1.0% | -383.1% | 84.8% | 3.2% | -68.1% | -11920.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.3x | -5.6x | 43.4x | 8.6x | -1.9x | -2.6x | ||
| Price / LTM Sales | 0.2x | 6.0x | 6.6x | 1.0x | 3.1x | 135.7x | ||
| LTM P/E Ratio | -19.8x | -1.6x | 7.8x | 31.4x | -2.6x | -1.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 3.1x | 6.6x | |||||
| Historical LTM P/S Ratio | 2.7x | 5.1x | 89.1x | |||||
| Selected Price / Sales Multiple | 104.8x | 110.3x | 115.8x | |||||
| (x) LTM Sales | 0 | 0 | 0 | |||||
| (=) Equity Value | 5 | 5 | 5 | |||||
| (/) Shares Outstanding | 11,983.0 | 11,983.0 | 11,983.0 | |||||
| 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) | -22.8% | -18.8% | -14.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NSYS | AITX | CVAT | VPG | AMPG | DPLS | |
| Value of Common Equity | 26 | 32 | 8 | 375 | 29 | 6 | |
| (/) Shares Outstanding | 2.8 | 13,908.6 | 289.0 | 13.3 | 19.7 | 11,983.0 | |
| Implied Stock Price | 9.27 | 0.00 | 0.03 | 28.25 | 1.50 | 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) | 9.27 | 0.00 | 0.03 | 28.25 | 1.50 | 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 | |