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 | -0.1x - -0.2x | -0.1x |
| Selected Fwd P/E Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | $0.056 - $0.061 | $0.058 |
| Upside | -38.2% - -31.7% | -35.0% |
| Benchmarks | - | Full Ticker |
| Catena Media plc | - | LSE:0RUE |
| Gambling.com Group Limited | - | NasdaqGM:GAMB |
| Better Collective A/S | - | BATS-CHIXE:BETCOS |
| Audioboom Group plc | - | AIM:BOOM |
| Oriental Culture Holding LTD | - | NasdaqCM:OCG |
| XLMedia PLC | - | OTCPK:XLMD.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 0RUE | GAMB | BETCOS | BOOM | OCG | XLMD.F | |||
| LSE:0RUE | NasdaqGM:GAMB | BATS-CHIXE:BETCOS | AIM:BOOM | NasdaqCM:OCG | OTCPK:XLMD.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 19.5% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 35.1% | 25.3% | -49.1% | NM- | NM- | ||
| Latest Twelve Months | -11.8% | 82.5% | 13.8% | 104.7% | 32.4% | 100.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -29.0% | 22.2% | 14.6% | -9.1% | -83.5% | -43.5% | ||
| Prior Fiscal Year | -36.7% | 16.8% | 12.2% | -29.9% | -227.7% | -90.4% | ||
| Latest Fiscal Year | -96.6% | 24.1% | 9.2% | 1.3% | -390.8% | NA | ||
| Latest Twelve Months | -106.4% | 25.0% | 8.4% | 1.3% | -390.8% | NA | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.4x | 10.9x | 9.9x | 81.1x | -36.7x | -16.5x | ||
| Price / LTM Sales | 0.3x | 3.0x | 2.0x | 1.2x | 195.4x | 0.1x | ||
| LTM P/E Ratio | -0.3x | 12.1x | 23.4x | 97.8x | -50.0x | -0.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -50.0x | 12.1x | 97.8x | |||||
| Historical LTM P/E Ratio | -0.9x | -0.1x | 43.1x | |||||
| Selected P/E Multiple | -0.1x | -0.1x | -0.2x | |||||
| (x) LTM Net Income | 0 | 0 | 0 | |||||
| (=) Equity Value | 0 | 0 | 0 | |||||
| (/) Shares Outstanding | 37.7 | 37.7 | 37.7 | |||||
| Implied Value Range | 0.00 | 0.00 | 0.00 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 0.09 | ||||
| Upside / (Downside) | -100.0% | -100.0% | -100.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 0RUE | GAMB | BETCOS | BOOM | OCG | XLMD.F | |
| Value of Common Equity | 12 | 424 | 623 | 90 | 122 | 3 | |
| (/) Shares Outstanding | 75.7 | 35.6 | 31.0 | 16.4 | 20.7 | 37.7 | |
| Implied Stock Price | 0.15 | 11.92 | 20.11 | 5.45 | 5.89 | 0.09 | |
| FX Conversion Rate to Trading Currency | 0.09 | 1.00 | 0.09 | 1.35 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.66 | 11.92 | 219.00 | 4.05 | 5.89 | 0.09 | |
| Trading Currency | SEK | USD | SEK | GBP | USD | USD | |
| FX Rate to Reporting Currency | 0.09 | 1.00 | 0.09 | 1.35 | 1.00 | 1.00 | |