BIO-key International Inc

股票价格

1.12 USD

公允价值

1.51 USD

Multiples Valuation: Price / Sales

股票价格

1.12 USD

公允价值

1.51 USD

看涨

34.6%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	YUBC.F	EVCM	BRZE	APPF	RAMP	BKYI
	OTCPK:YUBC.F	NasdaqGS:EVCM	NasdaqGS:BRZE	NasdaqGM:APPF	NYSE:RAMP	NasdaqCM:BKYI
Historical Sales Growth
5Y CAGR	NM-	23.6%	NM-	25.4%	18.2%	13.9%
3Y CAGR	NM-	12.5%	46.5%	30.3%	14.2%	39.8%
Latest Twelve Months	26.1%	3.5%	28.3%	28.0%	14.5%	-5.1%

Historical Net Income Profit Margin
5 Year Average Margin	13.0%	-11.2%	-30.6%	10.6%	-12.1%	-262.1%
Prior Fiscal Year	7.7%	-6.8%	-39.1%	0.4%	-20.8%	-169.7%
Latest Fiscal Year	16.0%	-5.9%	-27.4%	25.7%	1.5%	-109.9%
Latest Twelve Months	16.0%	-5.9%	-20.4%	25.7%	-0.3%	-72.5%

Current Trading Multiples
EV / LTM EBITDA	34.2x	19.7x	-26.7x	56.5x	58.2x	-1.0x
Price / LTM Sales	7.0x	2.8x	6.8x	10.3x	2.5x	0.6x
LTM P/E Ratio	43.7x	-47.1x	-33.6x	40.2x	-747.3x	-0.8x


	Low	Mid	High

Benchmark LTM P/S Ratio	2.5x	6.8x	10.3x
Historical LTM P/S Ratio	0.7x	2.1x	11.9x

Selected Price / Sales Multiple	0.8x	0.8x	0.9x
(x) LTM Sales	7	7	7
(=) Equity Value	6	6	6
(/) Shares Outstanding	3.7	3.7	3.7
Implied Value Range	1.58	1.66	1.74
FX Rate: USD/USD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	1.58	1.66	1.74		1.12
Upside / (Downside)	40.8%	48.2%	55.6%

支持的计算方式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	YUBC.F	EVCM	BRZE	APPF	RAMP	BKYI

Value of Common Equity	18,197	1,937	3,863	8,209	1,803	4
(/) Shares Outstanding	98.1	183.4	103.5	36.4	65.8	3.7
Implied Stock Price	185.59	10.56	37.33	225.50	27.42	1.12
FX Conversion Rate to Trading Currency	10.06	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	18.46	10.56	37.33	225.50	27.42	1.12

Trading Currency	USD	USD	USD	USD	USD	USD
FX Rate to Reporting Currency	10.06	1.00	1.00	1.00	1.00	1.00

加载出错