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 Ps Multiple | 9.3x - 10.3x | 9.8x |
| Selected Fwd Ps Multiple | 8.7x - 9.7x | 9.2x |
| Fair Value | $1,501 - $1,658 | $1,579 |
| Upside | -8.1% - 1.6% | -3.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| iQSTEL Inc. | - | OTCPK:IQST.D |
| Lumen Technologies, Inc. | - | NYSE:LUMN |
| GlobalTech Corporation | - | OTCPK:GLTK |
| LICT Corporation | - | OTCPK:LICT |
| Nuvera Communications, Inc. | - | OTCPK:NUVR |
| CIBL, Inc. | - | OTCPK:CIBY |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| IQST.D | LUMN | GLTK | LICT | NUVR | CIBY | |||
| OTCPK:IQST.D | NYSE:LUMN | OTCPK:GLTK | OTCPK:LICT | OTCPK:NUVR | OTCPK:CIBY | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 73.5% | -9.4% | NM- | 2.6% | 1.3% | NM- | ||
| 3Y CAGR | 63.6% | -12.7% | 13.6% | 1.3% | 1.7% | 1.3% | ||
| Latest Twelve Months | 96.0% | -7.9% | 59.5% | 15.2% | 5.2% | 6.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.3% | -15.5% | -64.2% | 18.7% | 8.7% | -3.8% | ||
| Prior Fiscal Year | -1.1% | -70.7% | -43.0% | 8.8% | -4.9% | 15.0% | ||
| Latest Fiscal Year | -2.3% | -0.4% | -8.9% | 17.4% | -6.4% | 7.2% | ||
| Latest Twelve Months | -2.3% | -2.4% | -7.8% | 17.4% | -6.4% | 7.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -285.2x | 6.0x | -114.8x | 5.3x | 6.6x | 0.3x | ||
| Price / LTM Sales | 0.1x | 0.3x | 15.1x | 1.6x | 0.8x | 9.9x | ||
| LTM P/E Ratio | -3.7x | -14.4x | -194.0x | 9.5x | -12.2x | 74.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.8x | 15.1x | |||||
| Historical LTM P/S Ratio | 11.3x | 14.2x | 22.3x | |||||
| Selected Price / Sales Multiple | 9.3x | 9.8x | 10.3x | |||||
| (x) LTM Sales | 2 | 2 | 2 | |||||
| (=) Equity Value | 19 | 20 | 21 | |||||
| (/) Shares Outstanding | 0.0 | 0.0 | 0.0 | |||||
| Implied Value Range | 1,536.86 | 1,617.75 | 1,698.64 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,536.86 | 1,617.75 | 1,698.64 | 1,632.00 | ||||
| Upside / (Downside) | -5.8% | -0.9% | 4.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IQST.D | LUMN | GLTK | LICT | NUVR | CIBY | |
| Value of Common Equity | 25 | 4,504 | 285 | 221 | 54 | 20 | |
| (/) Shares Outstanding | 2.6 | 1,025.9 | 149.9 | 0.0 | 5.2 | 0.0 | |
| Implied Stock Price | 9.42 | 4.39 | 1.90 | 13,650.00 | 10.40 | 1,632.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9.42 | 4.39 | 1.90 | 13,650.00 | 10.40 | 1,632.00 | |
| 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 | |