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 | 2.2x - 2.4x | 2.3x |
| Selected Fwd Ps Multiple | 1.1x - 1.3x | 1.2x |
| Fair Value | $0.21 - $0.24 | $0.23 |
| Upside | 38.2% - 52.8% | 45.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Ark7 Properties Plus LLC | - | OTCPK:AKPP.S |
| Teton Advisors, LLC | - | OTCPK:TETA.A |
| Hestia Insight Inc. | - | OTCPK:HSTA |
| CaliberCos Inc. | - | NasdaqCM:CWD |
| APPlife Digital Solutions, Inc. | - | OTCPK:ALDS |
| StartEngine Crowdfunding, Inc. | - | OTCPK:STGC |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AKPP.S | TETA.A | HSTA | CWD | ALDS | STGC | |||
| OTCPK:AKPP.S | OTCPK:TETA.A | OTCPK:HSTA | NasdaqCM:CWD | OTCPK:ALDS | OTCPK:STGC | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | -13.1% | 59.8% | -8.1% | NM- | 62.3% | ||
| 3Y CAGR | NM- | -14.3% | 252.6% | -3.0% | 12.1% | 18.7% | ||
| Latest Twelve Months | NM | -11.4% | 1002.1% | -58.0% | -24.8% | 148.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -127.9% | 1.6% | -14557.2% | -28.7% | -55796.1% | -31.9% | ||
| Prior Fiscal Year | -171.0% | 11.0% | -441.2% | -13.9% | -7458.7% | -70.0% | ||
| Latest Fiscal Year | -148.3% | 15.1% | 51.4% | -38.5% | -72399.6% | -34.0% | ||
| Latest Twelve Months | -73.9% | 14.8% | 51.4% | -57.3% | -41584.5% | -15.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | 3.8x | 2.1x | -16.2x | NA | -13.4x | ||
| Price / LTM Sales | 0.0x | 2.7x | 2.2x | 0.1x | 319.3x | 1.6x | ||
| LTM P/E Ratio | NA | 18.5x | 4.4x | -0.2x | -0.8x | -10.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 2.2x | 319.3x | |||||
| Historical LTM P/S Ratio | 2.8x | 14.4x | 52.7x | |||||
| Selected Price / Sales Multiple | 2.2x | 2.3x | 2.4x | |||||
| (x) LTM Sales | 69 | 69 | 69 | |||||
| (=) Equity Value | 152 | 160 | 168 | |||||
| (/) Shares Outstanding | 704.8 | 704.8 | 704.8 | |||||
| Implied Value Range | 0.22 | 0.23 | 0.24 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.22 | 0.23 | 0.24 | 0.16 | ||||
| Upside / (Downside) | 39.2% | 46.5% | 53.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AKPP.S | TETA.A | HSTA | CWD | ALDS | STGC | |
| Value of Common Equity | 0 | 29 | 3 | 5 | 3 | 109 | |
| (/) Shares Outstanding | 0.0 | 2.1 | 27.9 | 1.3 | 160.9 | 704.8 | |
| Implied Stock Price | 31.80 | 14.20 | 0.10 | 3.63 | 0.02 | 0.16 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31.80 | 14.20 | 0.10 | 3.63 | 0.02 | 0.16 | |
| 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 | |