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 | -0.3x - -0.4x | -0.3x |
| Selected Fwd P/E Multiple | 1.8x - 2.0x | 1.9x |
| Fair Value | $0.00012 - $0.00013 | $0.00012 |
| Upside | 15.8% - 28.0% | 21.9% |
| Benchmarks | - | Full Ticker |
| Netflix, Inc. | - | NasdaqGS:NFLX |
| Mobile Global Esports Inc. | - | OTCPK:MGAM |
| PLAYSTUDIOS, Inc. | - | NasdaqGM:MYPS |
| Winvest Group Ltd. | - | OTCPK:WNLV |
| Grom Social Enterprises, Inc. | - | OTCPK:GROM |
| Lingerie Fighting Championships, Inc. | - | OTCPK:BOTY |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NFLX | MGAM | MYPS | WNLV | GROM | BOTY | |||
| NasdaqGS:NFLX | OTCPK:MGAM | NasdaqGM:MYPS | OTCPK:WNLV | OTCPK:GROM | OTCPK:BOTY | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 36.1% | NM- | NM- | NM- | NM- | 35.8% | ||
| 3Y CAGR | 19.4% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 61.1% | -15.3% | -47.9% | 94.9% | 4.8% | -282.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.5% | -117440.6% | -2.0% | -2039.8% | -179.0% | -4162.0% | ||
| Prior Fiscal Year | 16.0% | NA | -6.2% | -2634.5% | -314.5% | 1476.2% | ||
| Latest Fiscal Year | 22.3% | -136505.1% | -9.9% | -257.5% | -328.4% | 262.0% | ||
| Latest Twelve Months | 22.3% | -75527.6% | -9.9% | -70.7% | -406.0% | -1165.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 36.9x | 0.0x | 2.0x | NA | -0.2x | NA | ||
| Price / LTM Sales | 10.0x | 185.1x | 0.6x | 289.2x | 0.0x | 3.5x | ||
| LTM P/E Ratio | 44.6x | -0.2x | -6.1x | -409.2x | 0.0x | -0.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -409.2x | -0.2x | 44.6x | |||||
| Historical LTM P/E Ratio | -1.6x | -0.2x | 0.9x | |||||
| Selected P/E Multiple | -0.3x | -0.3x | -0.4x | |||||
| (x) LTM Net Income | (2) | (2) | (2) | |||||
| (=) Equity Value | 0 | 1 | 1 | |||||
| (/) Shares Outstanding | 4,604.8 | 4,604.8 | 4,604.8 | |||||
| Implied Value Range | 0.00 | 0.00 | 0.00 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| Upside / (Downside) | 6.9% | 12.5% | 18.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NFLX | MGAM | MYPS | WNLV | GROM | BOTY | |
| Value of Common Equity | 399,461 | 1 | 175 | 59 | 0 | 0 | |
| (/) Shares Outstanding | 427.8 | 34.6 | 133.5 | 109.4 | 9.0 | 4,604.8 | |
| Implied Stock Price | 933.85 | 0.04 | 1.31 | 0.54 | 0.00 | 0.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 933.85 | 0.04 | 1.31 | 0.54 | 0.00 | 0.00 | |
| 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 | |