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 | -1.1x - -1.2x | -1.2x |
| Selected Fwd P/E Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | $0.18 - $0.20 | $0.19 |
| Upside | 19.5% - 32.1% | 25.8% |
| Benchmarks | - | Full Ticker |
| Fuel Tech, Inc. | - | NasdaqCM:FTEK |
| ACV Auctions Inc. | - | NYSE:ACVA |
| Deep Green Waste & Recycling, Inc. | - | OTCPK:DGWR |
| Strategic Environmental & Energy Resources, Inc. | - | OTCPK:SENR |
| CoreCivic, Inc. | - | NYSE:CXW |
| Bion Environmental Technologies, Inc. | - | OTCPK:BNET |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| FTEK | ACVA | DGWR | SENR | CXW | BNET | |||
| NasdaqCM:FTEK | NYSE:ACVA | OTCPK:DGWR | OTCPK:SENR | NYSE:CXW | OTCPK:BNET | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -18.3% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -1368.6% | 18.6% | -101.4% | 10.5% | 51.1% | -337.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.9% | -17.5% | -596.4% | -55.3% | 2.8% | NA | ||
| Prior Fiscal Year | -5.7% | -15.6% | -25.7% | -87.3% | 3.6% | NA | ||
| Latest Fiscal Year | -7.7% | -12.5% | -128.5% | -41.9% | 3.5% | NA | ||
| Latest Twelve Months | -12.9% | -9.1% | -128.5% | -43.3% | 5.2% | NA | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -13.5x | -44.8x | -2.0x | -9.6x | 9.6x | -6.9x | ||
| Price / LTM Sales | 3.3x | 2.8x | 0.1x | 0.5x | 1.1x | NA | ||
| LTM P/E Ratio | -25.9x | -30.7x | -0.1x | -1.1x | 21.0x | -0.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -30.7x | -1.1x | 21.0x | |||||
| Historical LTM P/E Ratio | -17.3x | -9.2x | 5.9x | |||||
| Selected P/E Multiple | -1.1x | -1.2x | -1.2x | |||||
| (x) LTM Net Income | (12) | (12) | (12) | |||||
| (=) Equity Value | 13 | 14 | 14 | |||||
| (/) Shares Outstanding | 56.7 | 56.7 | 56.7 | |||||
| Implied Value Range | 0.23 | 0.24 | 0.25 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.23 | 0.24 | 0.25 | 0.15 | ||||
| Upside / (Downside) | 48.8% | 56.6% | 64.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FTEK | ACVA | DGWR | SENR | CXW | BNET | |
| Value of Common Equity | 84 | 1,974 | 0 | 2 | 2,189 | 9 | |
| (/) Shares Outstanding | 31.1 | 172.1 | 19.1 | 68.7 | 107.1 | 56.7 | |
| Implied Stock Price | 2.69 | 11.47 | 0.00 | 0.03 | 20.45 | 0.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.69 | 11.47 | 0.00 | 0.03 | 20.45 | 0.15 | |
| 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 | |