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 | 0.8x - 0.8x | 0.8x |
| Selected Fwd Ps Multiple | 0.4x - 0.5x | 0.5x |
| Fair Value | ₪29.35 - ₪32.44 | ₪30.89 |
| Upside | -11.0% - -1.6% | -6.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Nexxen International Ltd. | - | NasdaqGM:NEXN |
| Perion Network Ltd. | - | TASE:PERI |
| Viewbix Inc. | - | NasdaqCM:VBIX |
| WideOpenWest, Inc. | - | NYSE:WOW |
| Beasley Broadcast Group, Inc. | - | NasdaqCM:BBGI |
| Gix Internet Ltd | - | TASE:GIX |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| NEXN | PERI | VBIX | WOW | BBGI | GIX | |||
| NasdaqGM:NEXN | TASE:PERI | NasdaqCM:VBIX | NYSE:WOW | NasdaqCM:BBGI | TASE:GIX | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.3% | 13.8% | 164.5% | -2.8% | -1.7% | -8.1% | ||
| 3Y CAGR | 2.2% | 1.4% | -15.9% | -4.6% | -0.2% | -11.7% | ||
| Latest Twelve Months | 10.4% | -43.1% | -71.4% | -8.4% | -3.6% | -66.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.2% | 9.0% | -106.4% | 11.8% | -11.3% | -7.9% | ||
| Prior Fiscal Year | -6.5% | 15.5% | -9.2% | -41.9% | -30.4% | -4.7% | ||
| Latest Fiscal Year | 9.7% | 2.5% | -44.7% | -9.3% | -2.5% | -23.2% | ||
| Latest Twelve Months | 11.9% | -1.7% | -74.8% | -9.3% | -3.7% | -23.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.3x | -11.1x | -12.4x | 5.9x | 13.9x | -16.4x | ||
| Price / LTM Sales | 1.7x | 1.1x | 1.7x | 0.4x | 0.0x | 0.7x | ||
| LTM P/E Ratio | 13.9x | -61.3x | -2.3x | -4.6x | -0.9x | -2.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 1.1x | 1.7x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.3x | 0.7x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.8x | 0.8x | |||||
| (x) LTM Sales | 100 | 100 | 100 | |||||
| (=) Equity Value | 76 | 80 | 84 | |||||
| (/) Shares Outstanding | 2.1 | 2.1 | 2.1 | |||||
| Implied Value Range | 37.16 | 39.12 | 41.07 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 37.16 | 39.12 | 41.07 | 32.97 | ||||
| Upside / (Downside) | 12.7% | 18.6% | 24.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NEXN | PERI | VBIX | WOW | BBGI | GIX | |
| Value of Common Equity | 612 | 445 | 33 | 263 | 8 | 68 | |
| (/) Shares Outstanding | 63.4 | 45.0 | 7.5 | 82.5 | 1.8 | 2.1 | |
| Implied Stock Price | 9.65 | 9.87 | 4.47 | 3.19 | 4.30 | 32.97 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.29 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9.65 | 33.88 | 4.47 | 3.19 | 4.30 | 32.97 | |
| Trading Currency | USD | ILS | USD | USD | USD | ILS | |
| FX Rate to Reporting Currency | 1.00 | 0.29 | 1.00 | 1.00 | 1.00 | 1.00 | |