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 | 14.0x - 15.5x | 14.7x |
| Selected Fwd Ps Multiple | 7.9x - 8.8x | 8.4x |
| Fair Value | $0.14 - $0.16 | $0.15 |
| Upside | -6.6% - 3.2% | -1.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Meiwu Technology Company Limited | - | NasdaqCM:WNW |
| Chanson International Holding | - | NasdaqCM:CHSN |
| China Jo-Jo Drugstores, Inc. | - | NasdaqCM:RDGT |
| Dingdong (Cayman) Limited | - | NYSE:DDL |
| The Chefs' Warehouse, Inc. | - | NasdaqGS:CHEF |
| Hongchang International Co., Ltd | - | OTCPK:HCIL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| WNW | CHSN | RDGT | DDL | CHEF | HCIL | |||
| NasdaqCM:WNW | NasdaqCM:CHSN | NasdaqCM:RDGT | NYSE:DDL | NasdaqGS:CHEF | OTCPK:HCIL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 59.1% | 7.6% | 7.5% | NM- | 19.0% | NM- | ||
| 3Y CAGR | -20.8% | 18.7% | 5.1% | 20.8% | 29.5% | NM- | ||
| Latest Twelve Months | -98.1% | 18.1% | -4.9% | 4.6% | 10.5% | 6828.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -270.1% | -0.4% | -5.7% | -16.0% | -0.8% | -300.1% | ||
| Prior Fiscal Year | -100.9% | -9.7% | -14.2% | -3.4% | 1.0% | NA | ||
| Latest Fiscal Year | -146.4% | 0.2% | -2.7% | -0.5% | 1.5% | -14.2% | ||
| Latest Twelve Months | -4242.0% | -1.4% | -3.8% | 0.9% | 1.5% | -3.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -1.6x | -23.8x | -5.4x | 11.3x | 15.6x | -471.3x | ||
| Price / LTM Sales | 13.4x | 0.4x | 0.0x | 0.2x | 0.6x | 14.8x | ||
| LTM P/E Ratio | -0.3x | -27.7x | -1.0x | 23.0x | 38.1x | -385.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.4x | 13.4x | |||||
| Historical LTM P/S Ratio | 2314.1x | 2314.1x | 2314.1x | |||||
| Selected Price / Sales Multiple | 14.0x | 14.7x | 15.5x | |||||
| (x) LTM Sales | 5 | 5 | 5 | |||||
| (=) Equity Value | 76 | 80 | 84 | |||||
| (/) Shares Outstanding | 518.8 | 518.8 | 518.8 | |||||
| Implied Value Range | 0.15 | 0.15 | 0.16 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.15 | 0.15 | 0.16 | 0.16 | ||||
| Upside / (Downside) | -5.7% | -0.8% | 4.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WNW | CHSN | RDGT | DDL | CHEF | HCIL | |
| Value of Common Equity | 5 | 6 | 6 | 4,569 | 2,115 | 80 | |
| (/) Shares Outstanding | 33.4 | 27.3 | 6.2 | 217.3 | 40.3 | 518.8 | |
| Implied Stock Price | 0.15 | 0.23 | 0.94 | 21.02 | 52.52 | 0.16 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 7.25 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.15 | 0.23 | 0.94 | 2.90 | 52.52 | 0.16 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 7.25 | 1.00 | 1.00 | |