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 | 3.4x - 3.7x | 3.5x |
| Historical Pb Multiple | -251.0x - 23.3x | 17.0x |
| Fair Value | $0.68 - $0.75 | $0.72 |
| Upside | -45.2% - -39.4% | -42.3% |
| Benchmarks | - | Full Ticker |
| SolarMax Technology, Inc. | - | NasdaqGM:SMXT |
| Polar Power, Inc. | - | NasdaqCM:POLA |
| ChargePoint Holdings, Inc. | - | NYSE:CHPT |
| ESS Tech, Inc. | - | NYSE:GWH |
| GrafTech International Ltd. | - | NYSE:EAF |
| KULR Technology Group, Inc. | - | NYSEAM:KULR |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SMXT | POLA | CHPT | GWH | EAF | KULR | |||
| NasdaqGM:SMXT | NasdaqCM:POLA | NYSE:CHPT | NYSE:GWH | NYSE:EAF | NYSEAM:KULR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -8141.3% | 28.6% | 39.5% | -11.1% | 48.6% | 26.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -31.6% | -50.4% | -82.9% | -8164.7% | 11.2% | -393.4% | ||
| Prior Fiscal Year | 0.8% | -42.8% | -90.3% | -1028.9% | -41.1% | -241.0% | ||
| Latest Fiscal Year | -152.1% | -33.5% | -66.4% | -1369.7% | -24.3% | -163.2% | ||
| Latest Twelve Months | -152.1% | -33.5% | -66.4% | -1369.7% | -24.3% | -163.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | NA | -35.4% | -108.9% | -157.6% | 321.6% | -262.7% | ||
| Prior Fiscal Year | NM | -41.7% | -134.1% | -64.6% | -122.7% | -451.6% | ||
| Latest Twelve Months | NM | -43.1% | -119.1% | -130.4% | -335.3% | -61.0% | ||
| Next Fiscal Year | #NUM! | #NUM! | -96.9% | -1338.5% | 78.8% | -13.6% | ||
| Two Fiscal Years Forward | 107.4% | -75.8% | -107.9% | 107.7% | 17.1% | 3.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.3x | 0.4x | 0.7x | 4.0x | 0.3x | 32.8x | ||
| Price / LTM EPS | -1.5x | -1.1x | -1.0x | -0.3x | -1.1x | -20.1x | ||
| Price / Book | -3.5x | 0.6x | 2.0x | 0.9x | -1.9x | 6.1x | ||
| Price / Fwd Book | -3.5x | 0.6x | 5.7x | -1.2x | -0.8x | 7.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -3.5x | 0.6x | 2.0x | |||||
| Historical P/B Ratio | -251.0x | 17.0x | 23.3x | |||||
| Selected P/B Multiple | 3.4x | 3.5x | 3.7x | |||||
| (x) Book Value | 57 | 57 | 57 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SMXT | POLA | CHPT | GWH | EAF | KULR | |
| Value of Common Equity | 53 | 5 | 274 | 25 | 150 | 352 | |
| (/) Shares Outstanding | 45.8 | 2.5 | 458.2 | 12.1 | 257.4 | 284.2 | |
| Implied Stock Price | 1.16 | 2.10 | 0.60 | 2.06 | 0.58 | 1.24 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.16 | 2.10 | 0.60 | 2.06 | 0.58 | 1.24 | |
| 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 | |