加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.9x - 1.0x | 0.9x |
| Historical Pb Multiple | 0.9x - 1.6x | 0.9x |
| Fair Value | 1,731$ - 1,913$ | 1,822$ |
| Upside | 3.3% - 14.2% | 8.8% |
| Benchmarks | - | Full Ticker |
| NextPlat Corp | - | NasdaqCM:NXPL |
| iQSTEL Inc. | - | OTCPK:IQST |
| LICT Corporation | - | OTCPK:LICT |
| Digerati Technologies, Inc. | - | OTCPK:DTGI |
| Lumen Technologies, Inc. | - | NYSE:LUMN |
| CIBL, Inc. | - | OTCPK:CIBY |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NXPL | IQST | LICT | DTGI | LUMN | CIBY | |||
| NasdaqCM:NXPL | OTCPK:IQST | OTCPK:LICT | OTCPK:DTGI | NYSE:LUMN | OTCPK:CIBY | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -2.4% | NM- | NM- | -7.0% | ||
| 3Y CAGR | NM- | NM- | -2.1% | NM- | NM- | NM- | ||
| Latest Twelve Months | -271.2% | 40.0% | 127.3% | -30.4% | 99.5% | -50.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -58.0% | -9.7% | 18.7% | -65.4% | -15.1% | -3.9% | ||
| Prior Fiscal Year | -10.0% | -6.4% | 8.8% | -33.3% | -70.7% | 15.0% | ||
| Latest Fiscal Year | -21.4% | -1.1% | 17.4% | -26.2% | -0.4% | 7.2% | ||
| Latest Twelve Months | -21.4% | -1.7% | 17.4% | -44.3% | -0.4% | 7.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -111.7% | -109.9% | 12.1% | NA | -48.6% | -0.2% | ||
| Prior Fiscal Year | -13.0% | -84.2% | 5.3% | NM | -190.9% | 1.2% | ||
| Latest Twelve Months | -47.6% | -48.0% | 11.6% | NM | -12.5% | 0.6% | ||
| Next Fiscal Year | #NUM! | #NUM! | 13.8% | #NUM! | 981.1% | #NUM! | ||
| Two Fiscal Years Forward | -148.3% | -35.8% | 14.2% | 33.7% | 66.7% | 0.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.1x | 1.6x | 0.1x | 0.3x | 10.4x | ||
| Price / LTM EPS | -1.6x | -8.2x | 9.1x | -0.1x | -72.6x | 143.7x | ||
| Price / Book | 0.8x | 4.2x | 1.0x | 0.0x | 8.6x | 0.9x | ||
| Price / Fwd Book | 0.8x | 3.7x | 0.9x | -0.1x | -5.7x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.0x | 1.0x | 8.6x | |||||
| Historical P/B Ratio | 0.9x | 0.9x | 1.6x | |||||
| Selected P/B Multiple | 0.9x | 0.9x | 1.0x | |||||
| (x) Book Value | 24 | 24 | 24 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NXPL | IQST | LICT | DTGI | LUMN | CIBY | |
| Value of Common Equity | 22 | 31 | 211 | 2 | 3,994 | 21 | |
| (/) Shares Outstanding | 26.0 | 210.7 | 0.0 | 189.4 | 1,013.8 | 0.0 | |
| Implied Stock Price | 0.85 | 0.15 | 13,050.00 | 0.01 | 3.94 | 1,675.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.85 | 0.15 | 13,050.00 | 0.01 | 3.94 | 1,675.00 | |
| 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 | |