Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.0x - 0.0x | 0.0x |
| Selected Fwd Ps Multiple | 0.0x - 0.0x | 0.0x |
| Fair Value | $5.46 - $6.04 | $5.75 |
| Upside | 12.2% - 24.0% | 18.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| High Wire Networks, Inc. | - | OTCPK:HWNI |
| BTCS Inc. | - | NasdaqCM:BTCS |
| Bridgeline Digital, Inc. | - | NasdaqCM:BLIN |
| All Things Mobile Analytic Inc. | - | OTCPK:ATMH |
| Remark Holdings, Inc. | - | OTCPK:MARK |
| Urgent.ly Inc. | - | NasdaqCM:ULY |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| HWNI | BTCS | BLIN | ATMH | MARK | ULY | |||
| OTCPK:HWNI | NasdaqCM:BTCS | NasdaqCM:BLIN | OTCPK:ATMH | OTCPK:MARK | NasdaqCM:ULY | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | NM- | 9.1% | NM- | -15.2% | NM- | ||
| 3Y CAGR | -32.5% | 49.7% | 5.0% | NM- | -24.3% | -1.3% | ||
| Latest Twelve Months | -69.0% | 204.1% | -1.0% | NM | -20.2% | -22.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -56.1% | -1267.7% | -17.3% | -12.9% | -356.7% | -6.3% | ||
| Prior Fiscal Year | -48.7% | 583.6% | -59.4% | -51.6% | -475.6% | 40.5% | ||
| Latest Fiscal Year | -120.8% | -31.2% | -12.8% | -5.4% | -662.1% | -30.8% | ||
| Latest Twelve Months | -120.8% | -31.2% | -12.8% | 3.9% | -790.2% | -30.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.3x | -3.9x | -21.5x | NA | -1.7x | -2.0x | ||
| Price / LTM Sales | 0.0x | 7.7x | 1.2x | 0.2x | 0.6x | 0.0x | ||
| LTM P/E Ratio | 0.0x | -24.6x | -9.3x | 4.0x | -0.1x | -0.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.6x | 7.7x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.1x | 0.2x | |||||
| Selected Price / Sales Multiple | 0.0x | 0.0x | 0.0x | |||||
| (x) LTM Sales | 143 | 143 | 143 | |||||
| (=) Equity Value | 6 | 7 | 7 | |||||
| (/) Shares Outstanding | 1.2 | 1.2 | 1.2 | |||||
| Implied Value Range | 5.14 | 5.41 | 5.68 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5.14 | 5.41 | 5.68 | 4.87 | ||||
| Upside / (Downside) | 5.5% | 11.0% | 16.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HWNI | BTCS | BLIN | ATMH | MARK | ULY | |
| Value of Common Equity | 0 | 33 | 20 | 2 | 3 | 6 | |
| (/) Shares Outstanding | 1.0 | 20.1 | 10.4 | 41.9 | 62.1 | 1.2 | |
| Implied Stock Price | 0.03 | 1.65 | 1.92 | 0.05 | 0.04 | 4.87 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.03 | 1.65 | 1.92 | 0.05 | 0.04 | 4.87 | |
| 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 | |