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 Pb Multiple | 16.1x - 17.8x | 16.9x |
Historical Pb Multiple | -10.1x - 75.9x | 5.2x |
Fair Value | $0.061 - $0.067 | $0.064 |
Upside | -49.9% - -44.7% | -47.3% |
Benchmarks | - | Full Ticker |
Philip Morris International Inc. | - | BMV:PM* |
Imperial Brands PLC | - | BMV:IMBN |
British American Tobacco p.l.c. | - | BMV:BATSN |
Pyxus International, Inc. | - | OTCPK:PYYX |
Ispire Technology Inc. | - | NasdaqCM:ISPR |
TAAT Global Alternatives Inc. | - | OTCPK:TOBA.F |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
PM * | IMB N | BATS N | PYYX | ISPR | TOBA.F | |||
BMV:PM* | BMV:IMBN | BMV:BATSN | OTCPK:PYYX | NasdaqCM:ISPR | OTCPK:TOBA.F | |||
Historical Net Income Growth | ||||||||
5Y CAGR | -0.4% | 20.9% | -11.9% | NM- | NM- | NM- | ||
3Y CAGR | -8.2% | -2.7% | -23.6% | NM- | NM- | NM- | ||
Latest Twelve Months | -4.7% | 23.8% | 121.0% | 469.5% | -119.3% | 83.5% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 27.5% | 13.0% | 9.1% | -4.9% | -7.4% | -2161.4% | ||
Prior Fiscal Year | 22.1% | 12.9% | -52.8% | 0.1% | -5.2% | -57.9% | ||
Latest Fiscal Year | 18.6% | 14.1% | 11.7% | 0.6% | -9.7% | -11.7% | ||
Latest Twelve Months | 19.7% | 13.9% | 11.7% | 0.6% | -19.3% | -2.7% | ||
Return on Equity | ||||||||
5 Year Average Margin | NA | 41.6% | 2.9% | -54.4% | -44.8% | -224.1% | ||
Prior Fiscal Year | NM | 36.1% | -22.5% | 1.9% | -27.8% | -207.7% | ||
Latest Twelve Months | NM | 54.4% | 5.9% | 10.0% | -110.8% | -161.7% | ||
Next Fiscal Year | -116.7% | 46.3% | 14.8% | 13.9% | -152.6% | 197.2% | ||
Two Fiscal Years Forward | -218.7% | 45.4% | 15.1% | 14.5% | 1908.7% | 97.6% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 7.2x | 1.3x | 3.2x | 0.1x | 1.1x | 0.1x | ||
Price / LTM EPS | 36.7x | 9.2x | 27.6x | 8.9x | -5.9x | -2.3x | ||
Price / Book | -25.5x | 4.8x | 1.7x | 0.8x | 11.2x | 32.9x | ||
Price / Fwd Book | -33.5x | 4.2x | 1.7x | 0.7x | 35.9x | -0.4x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | -25.5x | 1.7x | 11.2x | |||||
Historical P/B Ratio | -10.1x | 5.2x | 75.9x | |||||
Selected P/B Multiple | 16.1x | 16.9x | 17.8x | |||||
(x) Book Value | 0 | 0 | 0 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | PM * | IMB N | BATS N | PYYX | ISPR | TOBA.F | |
Value of Common Equity | 278,368 | 23,814 | 84,184 | 135 | 165 | 6 | |
(/) Shares Outstanding | 1,556.5 | 811.9 | 2,187.2 | 24.6 | 57.1 | 34.0 | |
Implied Stock Price | 178.84 | 29.33 | 38.49 | 5.49 | 2.89 | 0.17 | |
FX Conversion Rate to Trading Currency | 0.05 | 0.04 | 0.04 | 1.00 | 1.00 | 1.37 | |
Implied Stock Price (Trading Cur) | 3,350.00 | 737.00 | 967.12 | 5.49 | 2.89 | 0.12 | |
Trading Currency | MXN | MXN | MXN | USD | USD | USD | |
FX Rate to Reporting Currency | 0.05 | 0.04 | 0.04 | 1.00 | 1.00 | 1.37 |