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 | 1.6x - 1.8x | 1.7x |
| Selected Fwd P/E Multiple | -0.3x - -0.3x | -0.3x |
| Fair Value | $0.0063 - $0.0070 | $0.0067 |
| Upside | -26.1% - -18.3% | -22.2% |
| Benchmarks | - | Full Ticker |
| AirIQ Inc. | - | TSXV:IQ |
| Quorum Information Technologies Inc. | - | TSXV:QIS |
| The FUTR Corporation | - | TSXV:FTRC |
| AGEDB Technology Ltd. | - | TSXV:AGET |
| BlockchainK2 Corp. | - | TSXV:BITK |
| Scryb Inc. | - | OTCPK:SCYR.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| IQ | QIS | FTRC | AGET | BITK | SCYR.F | |||
| TSXV:IQ | TSXV:QIS | TSXV:FTRC | TSXV:AGET | TSXV:BITK | OTCPK:SCYR.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 30.3% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 24.6% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -90.0% | -23.1% | -10.1% | 3.7% | 4.5% | 106.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.4% | -2.4% | -84.1% | -315.4% | -2451.4% | -1532.3% | ||
| Prior Fiscal Year | 73.1% | 0.6% | -59.0% | -89.9% | -991.0% | -1246.4% | ||
| Latest Fiscal Year | 15.8% | 6.4% | -28.9% | -323.4% | -960.8% | -531.4% | ||
| Latest Twelve Months | 6.7% | 3.7% | -40.6% | -587.2% | -393.3% | 117.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.1x | 18.7x | -16.5x | -0.8x | NA | -0.5x | ||
| Price / LTM Sales | 2.4x | 1.4x | 4.1x | 3.1x | 5.2x | 2.9x | ||
| LTM P/E Ratio | 35.7x | 38.0x | -10.1x | -0.5x | -1.3x | 2.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -10.1x | -0.5x | 38.0x | |||||
| Historical LTM P/E Ratio | -5.0x | -1.8x | -0.3x | |||||
| Selected P/E Multiple | 1.6x | 1.7x | 1.8x | |||||
| (x) LTM Net Income | 1 | 1 | 1 | |||||
| (=) Equity Value | 2 | 2 | 2 | |||||
| (/) Shares Outstanding | 323.2 | 323.2 | 323.2 | |||||
| Implied Value Range | 0.01 | 0.01 | 0.01 | |||||
| FX Rate: CAD/USD | 1.4 | 1.4 | 1.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.01 | 0.01 | 0.01 | ||||
| Upside / (Downside) | -43.9% | -41.0% | -38.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IQ | QIS | FTRC | AGET | BITK | SCYR.F | |
| Value of Common Equity | 13 | 56 | 34 | 2 | 2 | 4 | |
| (/) Shares Outstanding | 29.1 | 73.6 | 102.0 | 42.4 | 30.3 | 323.2 | |
| Implied Stock Price | 0.45 | 0.76 | 0.33 | 0.06 | 0.08 | 0.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.36 | |
| Implied Stock Price (Trading Cur) | 0.45 | 0.76 | 0.33 | 0.06 | 0.08 | 0.01 | |
| Trading Currency | CAD | CAD | CAD | CAD | CAD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.36 | |
The video below provides an overview of the key benefits to help you get the most out of InvestingPro.