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 Pb Multiple | 4.7x - 5.2x | 4.9x |
| Historical Pb Multiple | -38.5x - 41.0x | 17.4x |
| Fair Value | $61.26 - $67.70 | $64.48 |
| Upside | -4.6% - 5.5% | 0.5% |
| Benchmarks | - | Full Ticker |
| Luvu Brands, Inc. | - | OTCPK:LUVU |
| Mohawk Industries, Inc. | - | NYSE:MHK |
| Purple Innovation, Inc. | - | NasdaqGS:PRPL |
| Tapestry, Inc. | - | NYSE:TPR |
| Ralph Lauren Corporation | - | NYSE:RL |
| Somnigroup International Inc. | - | NYSE:SGI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| LUVU | MHK | PRPL | TPR | RL | SGI | |||
| OTCPK:LUVU | NYSE:MHK | NasdaqGS:PRPL | NYSE:TPR | NYSE:RL | NYSE:SGI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -7.0% | NM- | 4.9% | 8.4% | 15.0% | ||
| 3Y CAGR | NM- | -20.6% | NM- | -0.7% | NM- | -15.0% | ||
| Latest Twelve Months | -270.9% | 217.0% | 53.9% | -2.4% | 19.9% | -23.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.9% | 3.3% | -19.2% | 9.2% | 6.2% | 9.2% | ||
| Prior Fiscal Year | 4.1% | -3.9% | -23.7% | 14.1% | 8.1% | 7.5% | ||
| Latest Fiscal Year | -1.6% | 4.8% | -20.1% | 12.2% | 9.7% | 7.8% | ||
| Latest Twelve Months | -1.3% | 4.5% | -14.2% | 12.5% | 10.1% | 5.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 150.6% | 4.1% | -197.6% | 25.3% | 16.3% | 312.2% | ||
| Prior Fiscal Year | 46.4% | -5.6% | -83.4% | 41.0% | 21.0% | 227.6% | ||
| Latest Twelve Months | -10.7% | 6.3% | -199.8% | 40.3% | 27.6% | 17.9% | ||
| Next Fiscal Year | -68.9% | 7.5% | -2553.6% | 49.3% | 31.1% | 69.7% | ||
| Two Fiscal Years Forward | -221.3% | 8.0% | 85.9% | 108.3% | 32.8% | 54.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.6x | 0.2x | 2.5x | 2.4x | 2.5x | ||
| Price / LTM EPS | -10.7x | 13.8x | -1.3x | 20.1x | 23.6x | 48.7x | ||
| Price / Book | 1.2x | 0.9x | 66.7x | 11.6x | 6.6x | 4.9x | ||
| Price / Fwd Book | 2.4x | 0.8x | -5.2x | 10.4x | 6.7x | 14.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 6.6x | 66.7x | |||||
| Historical P/B Ratio | -38.5x | 17.4x | 41.0x | |||||
| Selected P/B Multiple | 4.7x | 4.9x | 5.2x | |||||
| (x) Book Value | 2,742 | 2,742 | 2,742 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LUVU | MHK | PRPL | TPR | RL | SGI | |
| Value of Common Equity | 3 | 6,706 | 89 | 17,292 | 16,649 | 13,387 | |
| (/) Shares Outstanding | 76.8 | 62.5 | 108.2 | 207.7 | 61.8 | 208.6 | |
| Implied Stock Price | 0.04 | 107.26 | 0.82 | 83.26 | 269.55 | 64.18 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.04 | 107.26 | 0.82 | 83.26 | 269.55 | 64.18 | |
| 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 | |