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 Ps Multiple | 1.3x - 1.4x | 1.4x |
| Selected Fwd Ps Multiple | 0.7x - 0.7x | 0.7x |
| Fair Value | $4.31 - $4.76 | $4.53 |
| Upside | 45.7% - 61.1% | 53.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Benson Hill, Inc. | - | OTCPK:BHIL.Q |
| The Kraft Heinz Company | - | NasdaqGS:KHC |
| General Mills, Inc. | - | NYSE:GIS |
| Blue Star Foods Corp. | - | OTCPK:BSFC |
| Sadot Group Inc. | - | NasdaqCM:SDOT |
| Arcadia Biosciences, Inc. | - | NasdaqCM:RKDA |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| BHIL.Q | KHC | GIS | BSFC | SDOT | RKDA | |||
| OTCPK:BHIL.Q | NasdaqGS:KHC | NYSE:GIS | OTCPK:BSFC | NasdaqCM:SDOT | NasdaqCM:RKDA | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 156.4% | 0.7% | 3.3% | -28.2% | 169.2% | 34.0% | ||
| 3Y CAGR | 100.1% | -0.3% | 3.1% | -24.3% | 307.6% | -9.4% | ||
| Latest Twelve Months | 139.6% | -3.0% | -2.6% | -17.3% | -2.3% | 13.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -60.1% | 6.5% | 13.1% | -60.1% | -144.0% | -396.2% | ||
| Prior Fiscal Year | -26.2% | 10.7% | 12.9% | -103.4% | -0.7% | -119.5% | ||
| Latest Fiscal Year | -23.5% | 10.6% | 12.6% | -73.0% | 0.8% | -85.6% | ||
| Latest Twelve Months | -25.0% | 10.6% | 13.0% | -82.3% | 0.8% | -85.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -1.8x | 8.4x | 10.7x | -0.5x | -1.8x | 0.0x | ||
| Price / LTM Sales | 0.0x | 1.4x | 1.6x | 0.1x | 0.0x | 0.9x | ||
| LTM P/E Ratio | 0.0x | 12.8x | 12.1x | -0.2x | 1.9x | -1.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.1x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.8x | 0.9x | 25.8x | |||||
| Selected Price / Sales Multiple | 1.3x | 1.4x | 1.4x | |||||
| (x) LTM Sales | 5 | 5 | 5 | |||||
| (=) Equity Value | 7 | 7 | 7 | |||||
| (/) Shares Outstanding | 1.4 | 1.4 | 1.4 | |||||
| Implied Value Range | 4.79 | 5.05 | 5.30 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.79 | 5.05 | 5.30 | 2.95 | ||||
| Upside / (Downside) | 62.3% | 70.8% | 79.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BHIL.Q | KHC | GIS | BSFC | SDOT | RKDA | |
| Value of Common Equity | 1 | 35,158 | 31,493 | 1 | 11 | 4 | |
| (/) Shares Outstanding | 6.1 | 1,193.4 | 547.6 | 14.8 | 5.9 | 1.4 | |
| Implied Stock Price | 0.08 | 29.46 | 57.51 | 0.06 | 1.88 | 2.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.08 | 29.46 | 57.51 | 0.06 | 1.88 | 2.95 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |