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 | -116.4x - -128.7x | -122.6x |
| Selected Fwd P/E Multiple | -58.8x - -65.0x | -61.9x |
| Fair Value | $1.09 - $1.20 | $1.14 |
| Upside | -45.4% - -39.6% | -42.5% |
| Benchmarks | - | Full Ticker |
| Nuvera Communications, Inc. | - | OTCPK:NUVR |
| Frontier Communications Parent, Inc. | - | NasdaqGS:FYBR |
| iQSTEL Inc. | - | NasdaqCM:IQST |
| LICT Corporation | - | OTCPK:LICT |
| Lumen Technologies, Inc. | - | NYSE:LUMN |
| GlobalTech Corporation | - | OTCPK:GLTK |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NUVR | FYBR | IQST | LICT | LUMN | GLTK | |||
| OTCPK:NUVR | NasdaqGS:FYBR | NasdaqCM:IQST | OTCPK:LICT | NYSE:LUMN | OTCPK:GLTK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | -4.8% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -6.0% | NM- | NM- | ||
| Latest Twelve Months | 39.2% | -1533.3% | -243.8% | 75.0% | 97.1% | 46.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.7% | 14.7% | -6.2% | 17.9% | -15.5% | -64.2% | ||
| Prior Fiscal Year | -4.9% | 0.5% | -1.1% | 8.8% | -70.7% | -43.0% | ||
| Latest Fiscal Year | -6.4% | -5.4% | -2.3% | 15.4% | -0.4% | -8.9% | ||
| Latest Twelve Months | -5.9% | -6.5% | -2.4% | 14.6% | -2.4% | -7.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.7x | 9.3x | NA | 5.3x | 5.9x | -142.4x | ||
| Price / LTM Sales | 0.9x | 1.5x | 0.1x | 1.5x | 0.3x | 15.8x | ||
| LTM P/E Ratio | -14.7x | -23.4x | -4.1x | 10.1x | -12.8x | -203.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -23.4x | -12.8x | 10.1x | |||||
| Historical LTM P/E Ratio | -97.7x | -97.7x | -97.7x | |||||
| Selected P/E Multiple | -116.4x | -122.6x | -128.7x | |||||
| (x) LTM Net Income | (1) | (1) | (1) | |||||
| (=) Equity Value | 171 | 180 | 189 | |||||
| (/) Shares Outstanding | 149.9 | 149.9 | 149.9 | |||||
| Implied Value Range | 1.14 | 1.20 | 1.26 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.14 | 1.20 | 1.26 | 1.99 | ||||
| Upside / (Downside) | -42.7% | -39.7% | -36.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NUVR | FYBR | IQST | LICT | LUMN | GLTK | |
| Value of Common Equity | 61 | 9,066 | 28 | 200 | 4,022 | 298 | |
| (/) Shares Outstanding | 5.2 | 250.2 | 2.9 | 0.0 | 1,025.9 | 149.9 | |
| Implied Stock Price | 11.70 | 36.23 | 9.83 | 12,500.00 | 3.92 | 1.99 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.70 | 36.23 | 9.83 | 12,500.00 | 3.92 | 1.99 | |
| 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 | |