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 Revenue Multiple | 0.1x - 0.1x | 0.1x |
| Selected Fwd Revenue Multiple | 0.0x - 0.0x | 0.0x |
| Fair Value | $0.17 - $0.17 | $0.17 |
| Upside | 21.7% - 23.8% | 22.7% |
| 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 Revenue 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 Revenue Growth | ||||||||
| 5Y CAGR | -13.6% | 45.9% | 40.7% | 43.3% | NM- | -11.7% | ||
| 3Y CAGR | -21.6% | 44.3% | 28.0% | 34.4% | -85.8% | -2.8% | ||
| Latest Twelve Months | -35.3% | 17.1% | 13.7% | 2.4% | -182.8% | -1.9% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 28.9% | 26.8% | 26.8% | -11.9% | 28.2% | 10.8% | ||
| Prior Fiscal Year | 18.3% | 27.0% | 25.4% | -0.9% | -185.7% | 15.2% | ||
| Latest Fiscal Year | -4.4% | 29.7% | 19.5% | -25.6% | -493.0% | 4.6% | ||
| Latest Twelve Months | -4.4% | 29.7% | 19.5% | -10.9% | 163.4% | 1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.62x | 3.55x | 2.59x | 1.47x | -14.24x | -0.05x | ||
| EV / LTM EBIT | -14.0x | 11.9x | 13.3x | -13.4x | -8.7x | -3.2x | ||
| Price / LTM Sales | 0.33x | 3.44x | 1.71x | 1.50x | -11.73x | 0.42x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -14.24x | 1.47x | 3.55x | |||||
| Historical EV / LTM Revenue | 0.42x | 1.04x | 1.67x | |||||
| Selected EV / LTM Revenue | 0.09x | 0.10x | 0.10x | |||||
| (x) LTM Revenue | 44 | 44 | 44 | |||||
| (=) Implied Enterprise Value | 4 | 4 | 4 | |||||
| (-) Non-shareholder Claims * | 20 | 20 | 20 | |||||
| (=) Equity Value | 24 | 24 | 24 | |||||
| (/) Shares Outstanding | 137.7 | 137.7 | 137.7 | |||||
| Implied Value Range | 0.17 | 0.18 | 0.18 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.17 | 0.18 | 0.18 | 0.14 | ||||
| Upside / (Downside) | 23.2% | 24.3% | 25.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 0RUE | GAMB | BETCOS | BOOM | BRGX | XLMD.F | |
| Enterprise Value | 30 | 455 | 1,546 | 99 | 12 | (0) | |
| (+) Cash & Short Term Investments | 8 | 14 | 38 | 3 | 0 | 20 | |
| (+) 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 | 17 | 440 | 1,238 | 101 | 10 | 19 | |
| (/) Shares Outstanding | 75.7 | 34.8 | 61.4 | 16.4 | 956.5 | 137.7 | |
| Implied Stock Price | 0.22 | 12.67 | 20.16 | 6.17 | 0.01 | 0.14 | |
| FX Conversion Rate to Trading Currency | 0.09 | 1.00 | 0.09 | 1.29 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.40 | 12.67 | 219.00 | 4.77 | 0.01 | 0.14 | |
| Trading Currency | SEK | USD | SEK | GBP | USD | USD | |
| FX Rate to Reporting Currency | 0.09 | 1.00 | 0.09 | 1.29 | 1.00 | 1.00 | |