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 | -3.2x - -3.5x | -3.3x |
| Selected Fwd P/E Multiple | -1.8x - -1.9x | -1.8x |
| Fair Value | $0.032 - $0.036 | $0.034 |
| Upside | -60.0% - -55.8% | -57.9% |
| Benchmarks | - | Full Ticker |
| RESAAS Services Inc. | - | TSXV:RSS |
| illumin Holdings Inc. | - | TSX:ILLM |
| Cloud3 Ventures Inc. | - | CNSX:CLDV |
| Legible Inc. | - | CNSX:READ |
| Enthusiast Gaming Holdings Inc. | - | TSX:EGLX |
| Good Gamer Entertainment Inc. | - | OTCPK:GGAM.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| RSS | ILLM | CLDV | READ | EGLX | GGAM.F | |||
| TSXV:RSS | TSX:ILLM | CNSX:CLDV | CNSX:READ | TSX:EGLX | OTCPK:GGAM.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -58.1% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 53.0% | 107.9% | 34.0% | -9.7% | 18.4% | 76.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -454.5% | 0.5% | -2189.2% | -317053.9% | -89.4% | -231818.3% | ||
| Prior Fiscal Year | -317.5% | -8.7% | -1761.5% | -42619.7% | -66.0% | -1421.2% | ||
| Latest Fiscal Year | -555.6% | 0.6% | -2915.2% | -8977.0% | -132.3% | -215.4% | ||
| Latest Twelve Months | -315.9% | 0.6% | -1112.8% | -6856.8% | -132.3% | -737.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -29.6x | -14.3x | -0.8x | -1.4x | -15.2x | NA | ||
| Price / LTM Sales | 88.4x | 0.8x | 8.4x | 31.9x | 0.2x | 47.9x | ||
| LTM P/E Ratio | -28.0x | 128.2x | -0.8x | -0.5x | -0.1x | -6.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -28.0x | -0.5x | 128.2x | |||||
| Historical LTM P/E Ratio | -5.6x | 0.7x | 7.0x | |||||
| Selected P/E Multiple | -3.2x | -3.3x | -3.5x | |||||
| (x) LTM Net Income | (0) | (0) | (0) | |||||
| (=) Equity Value | 1 | 1 | 1 | |||||
| (/) Shares Outstanding | 31.5 | 31.5 | 31.5 | |||||
| Implied Value Range | 0.03 | 0.03 | 0.03 | |||||
| FX Rate: CAD/USD | 1.4 | 1.4 | 1.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.02 | 0.02 | 0.02 | 0.08 | ||||
| Upside / (Downside) | -76.7% | -75.5% | -74.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RSS | ILLM | CLDV | READ | EGLX | GGAM.F | |
| Value of Common Equity | 32 | 111 | 1 | 2 | 11 | 4 | |
| (/) Shares Outstanding | 80.0 | 51.2 | 6.8 | 141.1 | 159.2 | 31.5 | |
| Implied Stock Price | 0.40 | 2.17 | 0.18 | 0.02 | 0.07 | 0.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.41 | |
| Implied Stock Price (Trading Cur) | 0.40 | 2.17 | 0.18 | 0.02 | 0.07 | 0.08 | |
| Trading Currency | CAD | CAD | CAD | CAD | CAD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.41 | |