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 P/E Multiple | -17.7x - -19.6x | -18.7x |
| Selected Fwd P/E Multiple | 126.7x - 140.1x | 133.4x |
| Fair Value | $0.99 - $1.09 | $1.04 |
| Upside | -19.0% - -10.5% | -14.8% |
| 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 / LTM EPS 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -9.6x | -2.8x | -1.7x | 0.0x | -60.2x | -23.7x | ||
| Price / LTM Sales | 2.2x | 0.4x | 0.7x | 4.8x | 0.3x | 32.3x | ||
| LTM P/E Ratio | -1.4x | -1.1x | -1.0x | -0.4x | -1.3x | -19.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -1.4x | -1.1x | -0.4x | |||||
| Historical LTM P/E Ratio | -52.4x | -19.8x | -1.1x | |||||
| Selected P/E Multiple | -17.7x | -18.7x | -19.6x | |||||
| (x) LTM Net Income | (18) | (18) | (18) | |||||
| (=) Equity Value | 311 | 327 | 343 | |||||
| (/) Shares Outstanding | 284.2 | 284.2 | 284.2 | |||||
| Implied Value Range | 1.09 | 1.15 | 1.21 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.09 | 1.15 | 1.21 | 1.22 | ||||
| Upside / (Downside) | -10.4% | -5.7% | -1.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SMXT | POLA | CHPT | GWH | EAF | KULR | |
| Value of Common Equity | 55 | 5 | 278 | 30 | 170 | 347 | |
| (/) Shares Outstanding | 45.8 | 2.5 | 458.2 | 12.1 | 257.3 | 284.2 | |
| Implied Stock Price | 1.20 | 2.14 | 0.61 | 2.50 | 0.66 | 1.22 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.20 | 2.14 | 0.61 | 2.50 | 0.66 | 1.22 | |
| 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 | |