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 | 0.1x - 0.1x | 0.1x |
| Selected Fwd Ps Multiple | 0.0x - 0.0x | 0.0x |
| Fair Value | $0.054 - $0.060 | $0.057 |
| Upside | 35.5% - 49.8% | 42.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Davis Commodities Limited | - | NasdaqCM:DTCK |
| Blum Holdings, Inc. | - | OTCPK:BLMH |
| Reborn Coffee, Inc. | - | NasdaqCM:REBN |
| The Chefs' Warehouse, Inc. | - | NasdaqGS:CHEF |
| Performance Food Group Company | - | NYSE:PFGC |
| Webuy Global Ltd | - | OTCPK:WBUY.F |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| DTCK | BLMH | REBN | CHEF | PFGC | WBUY.F | |||
| NasdaqCM:DTCK | OTCPK:BLMH | NasdaqCM:REBN | NasdaqGS:CHEF | NYSE:PFGC | OTCPK:WBUY.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | -4.7% | NM- | 19.0% | 22.6% | NM- | ||
| 3Y CAGR | 13.2% | -32.4% | 90.8% | 29.5% | 23.3% | 71.1% | ||
| Latest Twelve Months | -21.6% | 67.5% | 7.6% | 10.5% | 4.7% | 21.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.6% | -221.8% | -108.0% | -0.8% | 0.3% | -18.3% | ||
| Prior Fiscal Year | 2.2% | -176.5% | -109.7% | 1.0% | 0.7% | -14.9% | ||
| Latest Fiscal Year | 0.6% | 117.1% | -85.8% | 1.5% | 0.8% | -8.3% | ||
| Latest Twelve Months | 0.3% | 117.1% | -86.2% | 1.5% | 0.7% | -6.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 136.2x | -1.4x | -4.3x | 16.3x | 14.2x | -1.1x | ||
| Price / LTM Sales | 0.1x | 0.9x | 2.4x | 0.6x | 0.2x | 0.0x | ||
| LTM P/E Ratio | 41.8x | 0.8x | -3.0x | 40.3x | 32.2x | -0.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.6x | 2.4x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.2x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.1x | 0.1x | 0.1x | |||||
| (x) LTM Sales | 65 | 65 | 65 | |||||
| (=) Equity Value | 3 | 3 | 4 | |||||
| (/) Shares Outstanding | 72.5 | 72.5 | 72.5 | |||||
| Implied Value Range | 0.05 | 0.05 | 0.05 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.05 | 0.05 | 0.05 | 0.04 | ||||
| Upside / (Downside) | 14.5% | 20.5% | 26.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DTCK | BLMH | REBN | CHEF | PFGC | WBUY.F | |
| Value of Common Equity | 20 | 12 | 14 | 2,222 | 12,411 | 3 | |
| (/) Shares Outstanding | 24.5 | 13.6 | 3.7 | 40.3 | 156.2 | 72.5 | |
| Implied Stock Price | 0.83 | 0.88 | 3.88 | 55.17 | 79.45 | 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) | 0.83 | 0.88 | 3.88 | 55.17 | 79.45 | 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 | |