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 | 1.6x - 1.7x | 1.6x |
| Historical Pb Multiple | 1.9x - 1.9x | 1.9x |
| Fair Value | C$0.22 - C$0.24 | C$0.23 |
| Upside | -36.7% - -30.0% | -33.3% |
| Benchmarks | - | Full Ticker |
| Coinbase Global, Inc. | - | BMV:COIN* |
| Torrent Capital Ltd. | - | TSXV:TORR |
| New Wave Holdings Corp. | - | CNSX:NWAI |
| Magnetic North Acquisition Corp. | - | TSXV:MNC |
| FRNT Financial Inc. | - | TSXV:FRNT |
| WonderFi Technologies Inc. | - | TSX:WNDR |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| COIN * | TORR | NWAI | MNC | FRNT | WNDR | |||
| BMV:COIN* | TSXV:TORR | CNSX:NWAI | TSXV:MNC | TSXV:FRNT | TSX:WNDR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 3.7% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | -5.9% | 42.3% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 8.8% | 247.4% | -59.8% | 68.1% | -52.8% | -312.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.1% | 73.5% | -502.7% | -6459.4% | -713.6% | -71.9% | ||
| Prior Fiscal Year | 3.2% | 102.6% | -248.8% | 133.8% | -639.7% | -61.9% | ||
| Latest Fiscal Year | 41.0% | 85.1% | 190.6% | -159.9% | -129.4% | -2.1% | ||
| Latest Twelve Months | 22.0% | 3.9% | 188.2% | -1297.4% | -276.7% | -39.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 13.2% | 7.0% | -187.2% | -333.9% | -44.0% | -12.7% | ||
| Prior Fiscal Year | 1.6% | -31.7% | -53.8% | NM | -41.6% | -16.9% | ||
| Latest Twelve Months | 15.8% | 13.7% | -104.6% | NM | -58.7% | -21.6% | ||
| Next Fiscal Year | 12.7% | 19.0% | #NUM! | #NUM! | #NUM! | -0.3% | ||
| Two Fiscal Years Forward | 16.4% | 16.0% | 0.0% | 7.4% | -237.1% | -6.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 10.1x | 6.4x | -0.7x | 30.8x | 19.5x | 4.2x | ||
| Price / LTM EPS | 45.7x | 8.3x | -0.4x | -2.4x | -7.0x | -10.6x | ||
| Price / Book | 6.4x | 1.0x | 0.5x | -0.4x | 4.7x | 2.5x | ||
| Price / Fwd Book | 5.8x | 1.0x | 0.5x | -0.3x | 3.7x | 2.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.4x | 1.0x | 6.4x | |||||
| Historical P/B Ratio | 1.9x | 1.9x | 1.9x | |||||
| Selected P/B Multiple | 1.6x | 1.6x | 1.7x | |||||
| (x) Book Value | 93 | 93 | 93 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | COIN * | TORR | NWAI | MNC | FRNT | WNDR | |
| Value of Common Equity | 67,488 | 25 | 1 | 6 | 19 | 229 | |
| (/) Shares Outstanding | 254.7 | 37.7 | 7.2 | 59.1 | 37.5 | 663.8 | |
| Implied Stock Price | 264.97 | 0.66 | 0.09 | 0.10 | 0.50 | 0.35 | |
| FX Conversion Rate to Trading Currency | 0.05 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,145.46 | 0.66 | 0.09 | 0.10 | 0.50 | 0.35 | |
| Trading Currency | MXN | CAD | CAD | CAD | CAD | CAD | |
| FX Rate to Reporting Currency | 0.05 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |