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 | 0.0x - 0.0x | 0.0x |
| Selected Fwd Ps Multiple | 0.0x - 0.0x | 0.0x |
| Fair Value | $0.0027 - $0.0029 | $0.0028 |
| Upside | 66.2% - 83.7% | 75.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AiXin Life International, Inc. | - | PINC:AIXN |
| KEEMO Fashion Group Limited | - | PINC:KMFG |
| Cheetah Net Supply Chain Service Inc. | - | NasdaqCM:CTNT |
| J-Long Group Limited | - | NasdaqCM:JL |
| Boss Holdings, Inc. | - | PINC:BSHI |
| Fortune Valley Treasures, Inc. | - | PINC:FVTI |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AIXN | KMFG | CTNT | JL | BSHI | FVTI | |||
| PINC:AIXN | PINC:KMFG | NasdaqCM:CTNT | NasdaqCM:JL | PINC:BSHI | PINC:FVTI | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 58.1% | NM- | NM- | NM- | 5.0% | 113.3% | ||
| 3Y CAGR | 18.6% | NM- | -77.3% | 6.5% | 5.6% | -5.4% | ||
| Latest Twelve Months | -12.9% | -15.7% | NM | 7.7% | -20.6% | -78.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -43.1% | -155.1% | -118.4% | 10.2% | 4.0% | -76.4% | ||
| Prior Fiscal Year | -235.2% | -131.0% | NA | 17.4% | -3.4% | -21.0% | ||
| Latest Fiscal Year | -51.1% | -196.4% | -709.1% | 2.8% | -2.6% | -95.5% | ||
| Latest Twelve Months | -60.1% | -165.6% | -709.1% | 5.1% | -1.6% | -287.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -1.4x | NA | -1.6x | 3.6x | -2.7x | -0.1x | ||
| Price / LTM Sales | 0.5x | 4845.7x | 11.0x | 0.3x | 0.5x | 0.0x | ||
| LTM P/E Ratio | -0.8x | -2925.3x | -1.6x | 5.9x | -32.0x | 0.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.5x | 4845.7x | |||||
| Historical LTM P/S Ratio | 6.0x | 8.5x | 4602.0x | |||||
| Selected Price / Sales Multiple | 0.0x | 0.0x | 0.0x | |||||
| (x) LTM Sales | 2 | 2 | 2 | |||||
| (=) Equity Value | 0 | 0 | 0 | |||||
| (/) Shares Outstanding | 15.7 | 15.7 | 15.7 | |||||
| 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) | 66.2% | 75.0% | 83.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AIXN | KMFG | CTNT | JL | BSHI | FVTI | |
| Value of Common Equity | 2 | 96 | 5 | 10 | 25 | 0 | |
| (/) Shares Outstanding | 25.0 | 55.0 | 3.2 | 3.1 | 1.6 | 15.7 | |
| Implied Stock Price | 0.07 | 1.75 | 1.56 | 3.15 | 15.20 | 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) | 0.07 | 1.75 | 1.56 | 3.15 | 15.20 | 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 | |