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 | 0.8x - 0.9x | 0.9x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.6x |
| Fair Value | $0.67 - $0.74 | $0.71 |
| Upside | 25.7% - 38.9% | 32.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| ChargePoint Holdings, Inc. | - | NYSE:CHPT |
| Nuvve Holding Corp. | - | NasdaqCM:NVVE |
| Dragonfly Energy Holdings Corp. | - | NasdaqCM:DFLI |
| Flux Power Holdings, Inc. | - | NasdaqCM:FLUX |
| Pioneer Power Solutions, Inc. | - | NasdaqCM:PPSI |
| Stem, Inc. | - | NYSE:STEM |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CHPT | NVVE | DFLI | FLUX | PPSI | STEM | |||
| NYSE:CHPT | NasdaqCM:NVVE | NasdaqCM:DFLI | NasdaqCM:FLUX | NasdaqCM:PPSI | NYSE:STEM | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 23.6% | 15.4% | NM- | 45.5% | 2.1% | 52.5% | ||
| 3Y CAGR | 20.1% | 8.0% | -13.4% | 32.3% | 7.7% | 4.3% | ||
| Latest Twelve Months | -17.7% | -36.6% | -21.3% | -1.2% | 105.8% | -63.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -82.9% | -624.0% | -32.9% | -33.1% | -9.6% | -202.1% | ||
| Prior Fiscal Year | -90.3% | -386.6% | -21.5% | -11.6% | -56.5% | -30.4% | ||
| Latest Fiscal Year | -66.4% | -329.1% | -80.2% | -13.7% | -14.6% | -590.7% | ||
| Latest Twelve Months | -66.4% | -329.1% | -80.2% | -12.8% | -14.6% | -532.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -1.8x | -0.9x | -2.2x | -8.2x | 3.0x | -7.6x | ||
| Price / LTM Sales | 0.7x | 1.6x | 0.1x | 0.5x | 1.2x | 0.6x | ||
| LTM P/E Ratio | -1.0x | -0.5x | -0.1x | -3.9x | -8.2x | -0.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.7x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.4x | 5.3x | 39.6x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) LTM Sales | 152 | 152 | 152 | |||||
| (=) Equity Value | 128 | 135 | 142 | |||||
| (/) Shares Outstanding | 166.4 | 166.4 | 166.4 | |||||
| Implied Value Range | 0.77 | 0.81 | 0.85 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.77 | 0.81 | 0.85 | 0.54 | ||||
| Upside / (Downside) | 44.0% | 51.6% | 59.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CHPT | NVVE | DFLI | FLUX | PPSI | STEM | |
| Value of Common Equity | 284 | 9 | 3 | 32 | 28 | 89 | |
| (/) Shares Outstanding | 458.2 | 3.1 | 7.6 | 16.7 | 11.1 | 166.4 | |
| Implied Stock Price | 0.62 | 2.78 | 0.46 | 1.89 | 2.48 | 0.54 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.62 | 2.78 | 0.46 | 1.89 | 2.48 | 0.54 | |
| 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 | |