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 Pb Multiple | 2.6x - 2.9x | 2.8x |
| Historical Pb Multiple | -48,379.5x - 239.9x | 21.9x |
| Fair Value | $0.057 - $0.063 | $0.060 |
| Upside | -42.6% - -36.6% | -39.6% |
| Benchmarks | - | Full Ticker |
| Howard Hughes Holdings Inc. | - | NYSE:HHH |
| Alset Inc. | - | NasdaqCM:AEI |
| CBRE Group, Inc. | - | NYSE:CBRE |
| CONX Corp. | - | OTCPK:CNXX |
| Redfin Corporation | - | NasdaqGS:RDFN |
| Forge Innovation Development Corp. | - | OTCPK:FGNV |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| HHH | AEI | CBRE | CNXX | RDFN | FGNV | |||
| NYSE:HHH | NasdaqCM:AEI | NYSE:CBRE | OTCPK:CNXX | NasdaqGS:RDFN | OTCPK:FGNV | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 31.1% | NM- | -5.5% | NM- | NM- | NM- | ||
| 3Y CAGR | 72.1% | NM- | -19.2% | NM- | NM- | NM- | ||
| Latest Twelve Months | 243.8% | -1.4% | -1.8% | 4.0% | -30.1% | -423.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.4% | -397.2% | 4.3% | 237.2% | -12.3% | -485.8% | ||
| Prior Fiscal Year | 9.2% | -903.7% | 3.1% | NA | -13.1% | -27.8% | ||
| Latest Fiscal Year | 16.3% | -266.9% | 2.7% | NA | -15.9% | -209.9% | ||
| Latest Twelve Months | 16.3% | -299.9% | 2.7% | -134.3% | -15.9% | -291.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -0.5% | -46.0% | 16.5% | 392.8% | -1152.3% | -118.7% | ||
| Prior Fiscal Year | 2.5% | -28.3% | 12.2% | NM | -382.2% | NM | ||
| Latest Twelve Months | 9.9% | -38.9% | 11.6% | NM | -12072.3% | -90.4% | ||
| Next Fiscal Year | 2.9% | #NUM! | 20.4% | #NUM! | 98.6% | #NUM! | ||
| Two Fiscal Years Forward | 7.3% | 673.7% | 21.3% | #NUM! | 34.6% | -231.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.1x | 0.8x | 1.1x | 23.0x | 1.2x | 8.2x | ||
| Price / LTM EPS | 12.9x | -0.3x | 39.9x | -17.1x | -7.4x | -2.8x | ||
| Price / Book | 1.3x | 0.1x | 4.6x | -2.3x | -14.8x | 4.6x | ||
| Price / Fwd Book | 1.3x | 0.2x | 4.1x | -0.4x | -4.7x | 2.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -14.8x | 0.1x | 4.6x | |||||
| Historical P/B Ratio | -48379.5x | 21.9x | 239.9x | |||||
| Selected P/B Multiple | 2.6x | 2.8x | 2.9x | |||||
| (x) Book Value | 1 | 1 | 1 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HHH | AEI | CBRE | CNXX | RDFN | FGNV | |
| Value of Common Equity | 3,706 | 11 | 38,656 | 29 | 1,164 | 5 | |
| (/) Shares Outstanding | 50.0 | 10.7 | 295.6 | 18.9 | 126.4 | 50.4 | |
| Implied Stock Price | 74.08 | 0.99 | 130.78 | 1.52 | 9.21 | 0.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 74.08 | 0.99 | 130.78 | 1.52 | 9.21 | 0.10 | |
| 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 | |