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 | 37.5x - 41.5x | 39.5x |
| Selected Fwd Ps Multiple | 37.6x - 41.6x | 39.6x |
| Fair Value | $0.045 - $0.050 | $0.048 |
| Upside | -52.3% - -47.3% | -49.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Abingdon Health Plc | - | OTCPK:ABDX.F |
| Creo Medical Group PLC | - | OTCPK:CMEO.F |
| ANGLE plc | - | OTCPK:ANPC.F |
| Polarean Imaging plc | - | OTCPK:PLLW.F |
| Tristel plc | - | OTCPK:TSNL.F |
| Deltex Medical Group plc | - | OTCPK:DTXM.F |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ABDX.F | CMEO.F | ANPC.F | PLLW.F | TSNL.F | DTXM.F | |||
| OTCPK:ABDX.F | OTCPK:CMEO.F | OTCPK:ANPC.F | OTCPK:PLLW.F | OTCPK:TSNL.F | OTCPK:DTXM.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | NM- | 28.3% | -18.2% | 9.9% | -18.6% | ||
| 3Y CAGR | -19.2% | 48.4% | 42.1% | -5.5% | 10.6% | -9.5% | ||
| Latest Twelve Months | 27.6% | 3.4% | 11.3% | 447.5% | 10.3% | -25.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -206.9% | -26082.7% | -1415.9% | -1058.8% | 11.6% | -38.7% | ||
| Prior Fiscal Year | -85.8% | -98.9% | -2083.2% | -1346.1% | 12.4% | -46.1% | ||
| Latest Fiscal Year | -20.7% | -70.5% | -921.0% | -1334.0% | 15.5% | -72.2% | ||
| Latest Twelve Months | -37.9% | -73.9% | -890.9% | -457.4% | 14.1% | -72.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -10.7x | -2.2x | -0.9x | 0.0x | 13.3x | -218.4x | ||
| Price / LTM Sales | 3.6x | 1.6x | 14.3x | 8.1x | 3.0x | 78.8x | ||
| LTM P/E Ratio | -9.4x | -2.2x | -1.6x | -1.8x | 21.4x | -108.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.6x | 3.6x | 14.3x | |||||
| Historical LTM P/S Ratio | 0.9x | 2.7x | 5.7x | |||||
| Selected Price / Sales Multiple | 37.5x | 39.5x | 41.5x | |||||
| (x) LTM Sales | 2 | 2 | 2 | |||||
| (=) Equity Value | 67 | 70 | 74 | |||||
| (/) Shares Outstanding | 1,896.0 | 1,896.0 | 1,896.0 | |||||
| Implied Value Range | 0.04 | 0.04 | 0.04 | |||||
| FX Rate: GBP/USD | 0.8 | 0.8 | 0.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.05 | 0.05 | 0.05 | 0.10 | ||||
| Upside / (Downside) | -52.3% | -49.8% | -47.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ABDX.F | CMEO.F | ANPC.F | PLLW.F | TSNL.F | DTXM.F | |
| Value of Common Equity | 36 | 58 | 27 | 23 | 196 | 140 | |
| (/) Shares Outstanding | 664.2 | 402.5 | 217.4 | 1,207.0 | 47.7 | 1,896.0 | |
| Implied Stock Price | 0.05 | 0.14 | 0.13 | 0.02 | 4.11 | 0.07 | |
| FX Conversion Rate to Trading Currency | 0.78 | 0.78 | 0.78 | 1.00 | 0.78 | 0.78 | |
| Implied Stock Price (Trading Cur) | 0.07 | 0.19 | 0.16 | 0.02 | 5.29 | 0.10 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 0.78 | 0.78 | 0.78 | 1.00 | 0.78 | 0.78 | |