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 | -0.4x - -0.5x | -0.5x |
| Selected Fwd P/E Multiple | -1.2x - -1.3x | -1.3x |
| Fair Value | $0.014 - $0.015 | $0.015 |
| Upside | 0.4% - 11.0% | 5.7% |
| Benchmarks | - | Full Ticker |
| BIGG Digital Assets Inc. | - | OTCPK:BBKC.F |
| RenoWorks Software Inc. | - | OTCPK:ROWK.F |
| Bitcoin Well Inc. | - | OTCPK:BCNW.F |
| SATO Technologies Corp. | - | OTCPK:CCPU.F |
| NTG Clarity Networks Inc. | - | OTCPK:NYWK.F |
| ARHT Media Inc. | - | OTCPK:ARHT.Q |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BBKC.F | ROWK.F | BCNW.F | CCPU.F | NYWK.F | ARHT.Q | |||
| OTCPK:BBKC.F | OTCPK:ROWK.F | OTCPK:BCNW.F | OTCPK:CCPU.F | OTCPK:NYWK.F | OTCPK:ARHT.Q | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 39.5% | 78.2% | -51.7% | 225.5% | 101.9% | 1.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -331.2% | -10.2% | -13.4% | -28.7% | -16.4% | -152.5% | ||
| Prior Fiscal Year | -590.9% | -22.2% | -9.0% | -75.3% | 7.1% | -100.9% | ||
| Latest Fiscal Year | -170.4% | -7.9% | -22.1% | 4.4% | 6.2% | -228.9% | ||
| Latest Twelve Months | -148.1% | -3.2% | -17.8% | 12.2% | 12.0% | -203.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.3x | -32.7x | -25.3x | 3.1x | 12.2x | -1.0x | ||
| Price / LTM Sales | 3.8x | 1.4x | 0.4x | 0.6x | 1.5x | 0.9x | ||
| LTM P/E Ratio | -2.5x | -42.5x | -2.2x | 5.1x | 12.6x | -0.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -42.5x | -2.2x | 12.6x | |||||
| Historical LTM P/E Ratio | -9.9x | -5.0x | -1.1x | |||||
| Selected P/E Multiple | -0.4x | -0.5x | -0.5x | |||||
| (x) LTM Net Income | (9) | (9) | (9) | |||||
| (=) Equity Value | 4 | 4 | 5 | |||||
| (/) Shares Outstanding | 197.3 | 197.3 | 197.3 | |||||
| Implied Value Range | 0.02 | 0.02 | 0.02 | |||||
| FX Rate: CAD/USD | 1.4 | 1.4 | 1.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.01 | 0.02 | 0.02 | 0.01 | ||||
| Upside / (Downside) | 5.4% | 11.0% | 16.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BBKC.F | ROWK.F | BCNW.F | CCPU.F | NYWK.F | ARHT.Q | |
| Value of Common Equity | 43 | 7 | 28 | 7 | 72 | 4 | |
| (/) Shares Outstanding | 355.8 | 28.1 | 220.2 | 43.8 | 42.2 | 197.3 | |
| Implied Stock Price | 0.12 | 0.27 | 0.13 | 0.16 | 1.70 | 0.02 | |
| FX Conversion Rate to Trading Currency | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | |
| Implied Stock Price (Trading Cur) | 0.09 | 0.19 | 0.09 | 0.11 | 1.19 | 0.01 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | |