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 | 0.9x - 1.0x | 1.0x |
| Selected Fwd Ps Multiple | 0.8x - 0.9x | 0.8x |
| Fair Value | $5.14 - $5.68 | $5.41 |
| Upside | 46.5% - 61.9% | 54.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Amphenol Corporation | - | NYSE:APH |
| Digi International Inc. | - | NasdaqGS:DGII |
| Inseego Corp. | - | NasdaqGS:INSG |
| Baylin Technologies Inc. | - | OTCPK:BYLT.F |
| TTM Technologies, Inc. | - | NasdaqGS:TTMI |
| Airgain, Inc. | - | NasdaqCM:AIRG |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| APH | DGII | INSG | BYLT.F | TTMI | AIRG | |||
| NYSE:APH | NasdaqGS:DGII | NasdaqGS:INSG | OTCPK:BYLT.F | NasdaqGS:TTMI | NasdaqCM:AIRG | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 13.1% | 10.8% | -2.7% | -11.4% | 2.7% | 1.7% | ||
| 3Y CAGR | 11.9% | 11.2% | -10.0% | -6.6% | 2.8% | -1.9% | ||
| Latest Twelve Months | 21.3% | -4.5% | 14.3% | 14.4% | 9.4% | 8.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.0% | 4.2% | -23.2% | -27.0% | 3.4% | -13.0% | ||
| Prior Fiscal Year | 15.4% | 5.6% | -28.7% | -11.2% | -0.8% | -22.2% | ||
| Latest Fiscal Year | 15.9% | 5.3% | -9.2% | -10.1% | 2.3% | -14.3% | ||
| Latest Twelve Months | 15.9% | 8.4% | -9.2% | -10.1% | 2.3% | -14.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 21.7x | 13.3x | 25.7x | -239.6x | 8.5x | -6.7x | ||
| Price / LTM Sales | 5.3x | 2.4x | 0.6x | 0.5x | 0.9x | 0.7x | ||
| LTM P/E Ratio | 33.0x | 28.7x | -6.9x | -4.9x | 37.6x | -4.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 0.9x | 5.3x | |||||
| Historical LTM P/S Ratio | 0.6x | 0.9x | 3.6x | |||||
| Selected Price / Sales Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) LTM Sales | 61 | 61 | 61 | |||||
| (=) Equity Value | 56 | 59 | 62 | |||||
| (/) Shares Outstanding | 11.6 | 11.6 | 11.6 | |||||
| Implied Value Range | 4.88 | 5.13 | 5.39 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.88 | 5.13 | 5.39 | 3.51 | ||||
| Upside / (Downside) | 38.9% | 46.2% | 53.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | APH | DGII | INSG | BYLT.F | TTMI | AIRG | |
| Value of Common Equity | 80,016 | 1,023 | 122 | 105 | 2,115 | 41 | |
| (/) Shares Outstanding | 1,211.1 | 36.9 | 15.0 | 358.4 | 102.1 | 11.6 | |
| Implied Stock Price | 66.07 | 27.72 | 8.15 | 0.29 | 20.71 | 3.51 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.43 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 66.07 | 27.72 | 8.15 | 0.20 | 20.71 | 3.51 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.43 | 1.00 | 1.00 | |