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 EBITDA Multiple | -8.6x - -9.5x | -9.0x |
| Selected Fwd EBITDA Multiple | -0.5x - -0.6x | -0.6x |
| Fair Value | $0.21 - $0.21 | $0.21 |
| Upside | 63.0% - 59.5% | 61.2% |
| Benchmarks | Ticker | Full Ticker |
| Catena Media plc | 0RUE | LSE:0RUE |
| Gambling.com Group Limited | GAMB | NasdaqGM:GAMB |
| Better Collective A/S | BETCOS | BATS-CHIXE:BETCOS |
| Audioboom Group plc | BOOM | AIM:BOOM |
| BioRegenx, Inc. | BRGX | OTCPK:BRGX |
| XLMedia PLC | XLMD.F | OTCPK:XLMD.F |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| 0RUE | GAMB | BETCOS | BOOM | BRGX | XLMD.F | ||
| LSE:0RUE | NasdaqGM:GAMB | BATS-CHIXE:BETCOS | AIM:BOOM | OTCPK:BRGX | OTCPK:XLMD.F | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | -47.1% | 63.9% | 31.6% | NM- | NM- | NM- | |
| 3Y CAGR | -70.0% | 43.1% | 25.8% | -16.7% | NM- | NM- | |
| Latest Twelve Months | -93.8% | 37.9% | 0.3% | 106.4% | -27.2% | NM | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 39.2% | 30.9% | 33.7% | -9.7% | 17.8% | 10.0% | |
| Prior Fiscal Year | 32.9% | 27.7% | 33.2% | -25.6% | -99.8% | 5.2% | |
| Latest Fiscal Year | 3.1% | 32.6% | 29.3% | 1.5% | -185.1% | NA | |
| Latest Twelve Months | 3.1% | 32.6% | 29.3% | 1.5% | -185.1% | NA | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.56x | 3.40x | 2.58x | 1.09x | 5.32x | -0.69x | |
| EV / LTM EBITDA | 18.0x | 10.4x | 8.8x | 74.5x | -2.9x | -9.1x | |
| EV / LTM EBIT | -12.8x | 11.4x | 13.2x | 76.2x | -1.9x | -8.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -2.9x | 10.4x | 74.5x | ||||
| Historical EV / LTM EBITDA | -9.1x | 23.6x | 56.8x | ||||
| Selected EV / LTM EBITDA | -8.6x | -9.0x | -9.5x | ||||
| (x) LTM EBITDA | 0 | 0 | 0 | ||||
| (=) Implied Enterprise Value | 0 | 0 | 0 | ||||
| (-) Non-shareholder Claims * | 35 | 35 | 35 | ||||
| (=) Equity Value | 35 | 35 | 35 | ||||
| (/) Shares Outstanding | 137.7 | 137.7 | 137.7 | ||||
| Implied Value Range | 0.25 | 0.25 | 0.25 | ||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 0.25 | 0.25 | 0.25 | 0.13 | |||
| Upside / (Downside) | 95.4% | 95.4% | 95.4% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 0RUE | GAMB | BETCOS | BOOM | BRGX | XLMD.F | |
| Enterprise Value | 27 | 432 | 1,533 | 73 | 10 | (17) | |
| (+) Cash & Short Term Investments | 8 | 14 | 38 | 4 | 0 | 35 | |
| (+) Investments & Other | 1 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (22) | (28) | (346) | (1) | (2) | 0 | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | (0) | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 14 | 418 | 1,225 | 76 | 8 | 18 | |
| (/) Shares Outstanding | 75.7 | 34.8 | 61.2 | 16.4 | 957.0 | 137.7 | |
| Implied Stock Price | 0.19 | 12.03 | 20.02 | 4.60 | 0.01 | 0.13 | |
| FX Conversion Rate to Trading Currency | 0.09 | 1.00 | 0.09 | 1.33 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.05 | 12.03 | 219.00 | 3.45 | 0.01 | 0.13 | |
| Trading Currency | SEK | USD | SEK | GBP | USD | USD | |
| FX Rate to Reporting Currency | 0.09 | 1.00 | 0.09 | 1.33 | 1.00 | 1.00 | |