Sperrung AB

股價

0.04 SEK

公允價值

0.07 SEK

Multiples Valuation: Price / Book

股價

0.04 SEK

公允價值

0.07 SEK

看漲

56.8%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	THUNDR	FRWA B	IS	FING B	GPX	SPERR
	OM:THUNDR	NGM:FRWAB	OM:IS	OM:FINGB	OM:GPX	NGM:SPERR
Historical Net Income Growth
5Y CAGR	NM-	NM-	NM-	NM-	NM-	NM-
3Y CAGR	NM-	NM-	341.4%	NM-	NM-	NM-
Latest Twelve Months	-9.2%	56.6%	226.5%	-102.6%	-114.8%	5.9%

Historical Net Income Profit Margin
5 Year Average Margin	-20.2%	-36.1%	-1.7%	-48.1%	-20.5%	-37.1%
Prior Fiscal Year	-20.5%	-26.1%	-4.0%	-48.2%	-3.4%	-84.0%
Latest Fiscal Year	-227.3%	-8.8%	4.3%	-170.7%	-6.7%	-40.0%
Latest Twelve Months	-227.3%	-27.4%	4.3%	-170.7%	-6.7%	-75.7%

Return on Equity
5 Year Average Margin	-7.9%	-42.3%	-2.1%	-41.3%	-15.3%	-92.4%
Prior Fiscal Year	-36.2%	-89.1%	-5.7%	-43.6%	-5.2%	-156.9%
Latest Twelve Months	-67.9%	-63.7%	7.1%	-142.2%	-10.7%	-212.7%
Next Fiscal Year	49.1%	7.7%	11.4%	-9.1%	4.0%	#NUM!
Two Fiscal Years Forward	11.8%	9.4%	12.1%	-2.0%	18.9%	463.3%

Current Trading Multiples
Price / LTM Sales	0.2x	0.6x	0.9x	0.4x	1.8x	0.2x
Price / LTM EPS	-0.1x	-2.2x	20.3x	-0.2x	-26.4x	-0.3x
Price / Book	0.1x	2.1x	1.4x	0.5x	2.6x	0.5x
Price / Fwd Book	0.1x	0.9x	1.3x	0.7x	2.5x	0.8x


	Low	Mid	High

Benchmark P/B Ratio	0.1x	1.4x	2.6x
Historical P/B Ratio	1.8x	2.9x	6.9x

Selected P/B Multiple	0.7x	0.7x	0.8x
(x) Book Value	6	6	6

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	THUNDR	FRWA B	IS	FING B	GPX	SPERR

Value of Common Equity	50	37	175	167	71	3
(/) Shares Outstanding	70.3	124.9	89.2	15,171.6	9.4	65.0
Implied Stock Price	0.71	0.30	1.96	0.01	7.54	0.04
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	0.71	0.30	1.96	0.01	7.54	0.04

Trading Currency	SEK	SEK	SEK	SEK	SEK	SEK
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

載入錯誤