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 | 74.9x - 82.8x | 78.8x |
| Selected Fwd Ps Multiple | 74.9x - 82.8x | 78.8x |
| Fair Value | $1.16 - $1.29 | $1.23 |
| Upside | -49.6% - -44.3% | -47.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| 3 E Network Technology Group Limited | - | NasdaqCM:MASK |
| Hitek Global Inc. | - | NasdaqCM:HKIT |
| Taoping Inc. | - | NasdaqCM:TAOP |
| Alpha One Inc. | - | PINC:AOAO.D |
| U-BX Technology Ltd. | - | NasdaqCM:UBXG |
| Youxin Technology Ltd | - | NasdaqCM:YAAS |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| MASK | HKIT | TAOP | AOAO.D | UBXG | YAAS | |||
| NasdaqCM:MASK | NasdaqCM:HKIT | NasdaqCM:TAOP | PINC:AOAO.D | NasdaqCM:UBXG | NasdaqCM:YAAS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | -16.0% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -23.4% | NM- | NM- | -10.7% | -22.2% | ||
| Latest Twelve Months | 7.9% | -36.3% | -5.1% | NM | -41.0% | -41.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 40.9% | 20.4% | -54.5% | 3.1% | -0.3% | -322.8% | ||
| Prior Fiscal Year | 59.6% | 23.0% | -0.6% | 5.1% | 0.2% | -298.0% | ||
| Latest Fiscal Year | 33.9% | -30.9% | NA | 5.3% | -1.5% | -245.7% | ||
| Latest Twelve Months | 41.0% | -30.9% | NA | -0.6% | -0.5% | -245.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.2x | -5.6x | 22.9x | 273.7x | -63.5x | -57.2x | ||
| Price / LTM Sales | 7.7x | 12.4x | 0.1x | 5.7x | 2.1x | 148.7x | ||
| LTM P/E Ratio | 18.8x | -40.2x | -2.0x | -926.8x | -439.5x | -60.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 5.7x | 12.4x | |||||
| Historical LTM P/S Ratio | 0.0x | 74.3x | 148.7x | |||||
| Selected Price / Sales Multiple | 74.9x | 78.8x | 82.8x | |||||
| (x) LTM Sales | 1 | 1 | 1 | |||||
| (=) Equity Value | 39 | 41 | 43 | |||||
| (/) Shares Outstanding | 33.6 | 33.6 | 33.6 | |||||
| Implied Value Range | 1.16 | 1.23 | 1.29 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.16 | 1.23 | 1.29 | 2.31 | ||||
| Upside / (Downside) | -49.6% | -47.0% | -44.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MASK | HKIT | TAOP | AOAO.D | UBXG | YAAS | |
| Value of Common Equity | 36 | 36 | 4 | 118 | 82 | 78 | |
| (/) Shares Outstanding | 11.3 | 29.3 | 17.0 | 11.0 | 20.8 | 33.6 | |
| Implied Stock Price | 3.23 | 1.23 | 0.21 | 10.78 | 3.93 | 2.31 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.23 | 1.23 | 0.21 | 10.78 | 3.93 | 2.31 | |
| 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 | |