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 | -12.3x - -13.6x | -12.9x |
| Selected Fwd P/E Multiple | 6.0x - 6.7x | 6.4x |
| Fair Value | $1.78 - $1.97 | $1.88 |
| Upside | 1.8% - 12.5% | 7.1% |
| Benchmarks | - | Full Ticker |
| MedBright AI Investments Inc. | - | CNSX:MBAI |
| Sol Strategies Inc. | - | CNSX:HODL |
| Alset AI Ventures Inc. | - | TSXV:GPUS |
| WonderFi Technologies Inc. | - | TSX:WNDR |
| Magnetic North Acquisition Corp. | - | TSXV:MNC |
| DeFi Technologies Inc. | - | OTCPK:DEFT.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MBAI | HODL | GPUS | WNDR | MNC | DEFT.F | |||
| CNSX:MBAI | CNSX:HODL | TSXV:GPUS | TSX:WNDR | TSXV:MNC | OTCPK:DEFT.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 39.8% | 413.8% | -1924.9% | 92.9% | 68.1% | -94.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -584.4% | -175.3% | -74635.8% | -75.2% | -6459.4% | -1365.7% | ||
| Prior Fiscal Year | 1552.9% | 124.8% | NA | -59.0% | 133.8% | -193.8% | ||
| Latest Fiscal Year | 109.5% | 62.2% | 2315.8% | -2.1% | -159.9% | -70.7% | ||
| Latest Twelve Months | 180.3% | 53.8% | -6553.3% | -2.1% | -1297.4% | -70.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | 32.6x | NA | 6.8x | -15.1x | -32.2x | ||
| Price / LTM Sales | -2.3x | 23.9x | 79.7x | 2.2x | 22.2x | 17.3x | ||
| LTM P/E Ratio | -1.3x | 44.5x | -1.2x | -101.2x | -1.7x | -24.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -101.2x | -1.3x | 44.5x | |||||
| Historical LTM P/E Ratio | -28.1x | -3.7x | 26.5x | |||||
| Selected P/E Multiple | -12.3x | -12.9x | -13.6x | |||||
| (x) LTM Net Income | (39) | (39) | (39) | |||||
| (=) Equity Value | 479 | 504 | 529 | |||||
| (/) Shares Outstanding | 327.1 | 327.1 | 327.1 | |||||
| Implied Value Range | 1.46 | 1.54 | 1.62 | |||||
| FX Rate: CAD/USD | 1.4 | 1.4 | 1.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.03 | 1.09 | 1.14 | 1.75 | ||||
| Upside / (Downside) | -41.0% | -37.9% | -34.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MBAI | HODL | GPUS | WNDR | MNC | DEFT.F | |
| Value of Common Equity | 4 | 293 | 7 | 126 | 5 | 812 | |
| (/) Shares Outstanding | 110.4 | 153.2 | 144.8 | 661.3 | 59.1 | 327.1 | |
| Implied Stock Price | 0.04 | 1.91 | 0.05 | 0.19 | 0.09 | 2.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.42 | |
| Implied Stock Price (Trading Cur) | 0.04 | 1.91 | 0.05 | 0.19 | 0.09 | 1.75 | |
| Trading Currency | CAD | CAD | CAD | CAD | CAD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.42 | |