看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -0.9x - -1.0x | -1.0x |
| Selected Fwd P/E Multiple | -1.0x - -1.1x | -1.0x |
| Fair Value | €0.0039 - €0.0043 | €0.0041 |
| Upside | -57.1% - -52.6% | -54.9% |
| Benchmarks | - | Full Ticker |
| Canadian Phosphate Limited | - | ASX:CP8 |
| First Graphene Limited | - | ASX:FGR |
| Advance ZincTek Limited | - | ASX:ANO |
| Titomic Limited | - | ASX:TTT |
| Hazer Group Limited | - | ASX:HZR |
| Harvest Minerals Limited | - | DB:7HM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CP8 | FGR | ANO | TTT | HZR | 7HM | |||
| ASX:CP8 | ASX:FGR | ASX:ANO | ASX:TTT | ASX:HZR | DB:7HM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 62.8% | -0.1% | -157.2% | 12.6% | 32.1% | -15.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -122.6% | -1286.4% | 11.1% | -512.9% | -588.7% | -78.5% | ||
| Prior Fiscal Year | -160.6% | -629.5% | 11.5% | -350.0% | -508.0% | -101.5% | ||
| Latest Fiscal Year | -66.7% | -1286.2% | -9.1% | -154.5% | -575.2% | -138.4% | ||
| Latest Twelve Months | -66.7% | -1070.9% | -5.9% | -168.8% | -325.0% | -138.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -15.2x | -7.2x | 212.7x | -31.2x | -6.0x | -2.1x | ||
| Price / LTM Sales | 8.1x | 54.9x | 6.8x | 51.3x | 23.2x | 1.0x | ||
| LTM P/E Ratio | -12.2x | -5.1x | -116.4x | -30.4x | -7.1x | -0.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -116.4x | -12.2x | -5.1x | |||||
| Historical LTM P/E Ratio | -15.8x | -2.9x | -0.7x | |||||
| Selected P/E Multiple | -0.9x | -1.0x | -1.0x | |||||
| (x) LTM Net Income | (4) | (4) | (4) | |||||
| (=) Equity Value | 3 | 4 | 4 | |||||
| (/) Shares Outstanding | 503.2 | 503.2 | 503.2 | |||||
| Implied Value Range | 0.01 | 0.01 | 0.01 | |||||
| FX Rate: AUD/EUR | 1.8 | 1.8 | 1.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 0.01 | ||||
| Upside / (Downside) | -58.2% | -56.0% | -53.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CP8 | FGR | ANO | TTT | HZR | 7HM | |
| Value of Common Equity | 25 | 31 | 69 | 381 | 94 | 8 | |
| (/) Shares Outstanding | 306.8 | 798.8 | 62.6 | 1,525.8 | 261.8 | 503.2 | |
| Implied Stock Price | 0.08 | 0.04 | 1.10 | 0.25 | 0.36 | 0.02 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.79 | |
| Implied Stock Price (Trading Cur) | 0.08 | 0.04 | 1.10 | 0.25 | 0.36 | 0.01 | |
| Trading Currency | AUD | AUD | AUD | AUD | AUD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.79 | |