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 Pb Multiple | 1.6x - 1.8x | 1.7x |
| Historical Pb Multiple | -6.0x - 31.6x | 2.2x |
| Fair Value | $0.059 - $0.065 | $0.062 |
| Upside | 32.1% - 46.0% | 39.0% |
| Benchmarks | - | Full Ticker |
| Nova LifeStyle, Inc. | - | NasdaqCM:NVFY |
| Purple Innovation, Inc. | - | NasdaqGS:PRPL |
| Leggett & Platt, Incorporated | - | NYSE:LEG |
| Flexsteel Industries, Inc. | - | NasdaqGS:FLXS |
| Somnigroup International Inc. | - | NYSE:SGI |
| Luvu Brands, Inc. | - | OTCPK:LUVU |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NVFY | PRPL | LEG | FLXS | SGI | LUVU | |||
| NasdaqCM:NVFY | NasdaqGS:PRPL | NYSE:LEG | NasdaqGS:FLXS | NYSE:SGI | OTCPK:LUVU | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 15.0% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -23.0% | -15.0% | NM- | ||
| Latest Twelve Months | 28.0% | 53.9% | -222.9% | -8.8% | -23.4% | -270.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -132.1% | -19.2% | 1.2% | 1.1% | 9.2% | 3.9% | ||
| Prior Fiscal Year | -69.7% | -23.7% | -2.9% | 3.8% | 7.5% | 4.1% | ||
| Latest Fiscal Year | -57.4% | -20.1% | -11.7% | 2.6% | 7.8% | -1.6% | ||
| Latest Twelve Months | -57.4% | -14.2% | -11.9% | 3.3% | 5.1% | -1.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -120.1% | -197.6% | 1.9% | 4.2% | 312.2% | 150.6% | ||
| Prior Fiscal Year | -217.3% | -83.4% | -9.2% | 10.8% | 227.6% | 46.4% | ||
| Latest Twelve Months | -307.3% | -199.8% | -50.4% | 9.5% | 17.9% | -10.7% | ||
| Next Fiscal Year | #NUM! | -2553.6% | 21.1% | 13.0% | 69.7% | -68.9% | ||
| Two Fiscal Years Forward | -1623.1% | 85.9% | 21.6% | 12.1% | 54.8% | -221.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.5x | 0.2x | 0.3x | 0.4x | 2.5x | 0.1x | ||
| Price / LTM EPS | -2.6x | -1.5x | -2.5x | 12.3x | 48.7x | -10.7x | ||
| Price / Book | 4.6x | 73.1x | 1.7x | 1.1x | 4.9x | 1.2x | ||
| Price / Fwd Book | 4.6x | -5.7x | 1.7x | 1.1x | 14.2x | 2.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.1x | 4.6x | 73.1x | |||||
| Historical P/B Ratio | -6.0x | 2.2x | 31.6x | |||||
| Selected P/B Multiple | 1.6x | 1.7x | 1.8x | |||||
| (x) Book Value | 3 | 3 | 3 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NVFY | PRPL | LEG | FLXS | SGI | LUVU | |
| Value of Common Equity | 14 | 98 | 1,295 | 177 | 13,374 | 3 | |
| (/) Shares Outstanding | 13.2 | 108.2 | 135.1 | 5.3 | 208.6 | 76.8 | |
| Implied Stock Price | 1.09 | 0.90 | 9.58 | 33.59 | 64.12 | 0.04 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.09 | 0.90 | 9.58 | 33.59 | 64.12 | 0.04 | |
| 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 | |