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 | 95.1x - 105.1x | 100.1x |
| Selected Fwd P/E Multiple | 127.4x - 140.8x | 134.1x |
| Fair Value | $1,327 - $1,466 | $1,397 |
| Upside | -27.2% - -19.6% | -23.4% |
| Benchmarks | - | Full Ticker |
| iQSTEL Inc. | - | OTCPK:IQST |
| NextPlat Corp | - | NasdaqCM:NXPL |
| Lumen Technologies, Inc. | - | NYSE:LUMN |
| Digerati Technologies, Inc. | - | OTCPK:DTGI |
| GlobalTech Corporation | - | OTCPK:GLTK |
| CIBL, Inc. | - | OTCPK:CIBY |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| IQST | NXPL | LUMN | DTGI | GLTK | CIBY | |||
| OTCPK:IQST | NasdaqCM:NXPL | NYSE:LUMN | OTCPK:DTGI | OTCPK:GLTK | OTCPK:CIBY | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | -7.0% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 40.0% | -271.2% | 99.5% | -30.4% | 64.3% | -50.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -9.7% | -58.0% | -15.1% | -65.4% | -73.1% | -3.9% | ||
| Prior Fiscal Year | -6.4% | -78.2% | -70.7% | -33.3% | -59.0% | 15.0% | ||
| Latest Fiscal Year | -1.1% | -10.0% | -0.4% | -26.2% | -43.0% | 7.2% | ||
| Latest Twelve Months | -1.7% | -19.1% | -0.4% | -44.3% | -17.4% | 7.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2108.5x | -0.9x | 6.5x | -28.7x | -90.0x | -4.2x | ||
| Price / LTM Sales | 0.1x | 0.4x | 0.4x | 0.1x | 16.9x | 11.3x | ||
| LTM P/E Ratio | -8.2x | -1.7x | -89.7x | -0.2x | -97.2x | 156.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -97.2x | -8.2x | -0.2x | |||||
| Historical LTM P/E Ratio | -546.5x | -53.6x | 328.2x | |||||
| Selected P/E Multiple | 95.1x | 100.1x | 105.1x | |||||
| (x) LTM Net Income | 0 | 0 | 0 | |||||
| (=) Equity Value | 14 | 14 | 15 | |||||
| (/) Shares Outstanding | 0.0 | 0.0 | 0.0 | |||||
| Implied Value Range | 1,108.59 | 1,166.93 | 1,225.28 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,108.59 | 1,166.93 | 1,225.28 | 1,823.55 | ||||
| Upside / (Downside) | -39.2% | -36.0% | -32.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IQST | NXPL | LUMN | DTGI | GLTK | CIBY | |
| Value of Common Equity | 31 | 24 | 4,461 | 2 | 277 | 22 | |
| (/) Shares Outstanding | 210.7 | 26.0 | 1,013.8 | 189.4 | 139.9 | 0.0 | |
| Implied Stock Price | 0.15 | 0.92 | 4.40 | 0.01 | 1.98 | 1,823.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.15 | 0.92 | 4.40 | 0.01 | 1.98 | 1,823.55 | |
| 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 | |