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 | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | -512.3x - 10.5x | -10.8x |
| Fair Value | $0.12 - $0.13 | $0.12 |
| Upside | -16.6% - -7.8% | -12.2% |
| Benchmarks | - | Full Ticker |
| Kid Castle Educational Corporation | - | OTCPK:KDCE |
| Howard Hughes Holdings Inc. | - | NYSE:HHH |
| Alset Inc. | - | NasdaqCM:AEI |
| CBRE Group, Inc. | - | NYSE:CBRE |
| CONX Corp. | - | OTCPK:CNXX |
| International Land Alliance, Inc. | - | OTCPK:ILAL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KDCE | HHH | AEI | CBRE | CNXX | ILAL | |||
| OTCPK:KDCE | NYSE:HHH | NasdaqCM:AEI | NYSE:CBRE | OTCPK:CNXX | OTCPK:ILAL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 31.1% | NM- | -5.5% | NM- | NM- | ||
| 3Y CAGR | NM- | 72.1% | NM- | -19.2% | NM- | NM- | ||
| Latest Twelve Months | 313.2% | 243.8% | -1.4% | -1.8% | 4.0% | 163.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -388.4% | -7.4% | -397.2% | 4.3% | 237.2% | -1499079.7% | ||
| Prior Fiscal Year | 19.9% | 9.2% | -903.7% | 3.1% | NA | NA | ||
| Latest Fiscal Year | 74.8% | 16.3% | -266.9% | 2.7% | NA | -44.7% | ||
| Latest Twelve Months | -285.9% | 16.3% | -299.9% | 2.7% | -134.3% | 75.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 32.5% | -0.5% | -46.0% | 16.5% | 392.8% | -1106.1% | ||
| Prior Fiscal Year | 29.4% | 2.5% | -28.3% | 12.2% | NM | -1913.6% | ||
| Latest Twelve Months | 52.0% | 9.9% | -38.9% | 11.6% | NM | 134.7% | ||
| Next Fiscal Year | 186.2% | 2.9% | #NUM! | 20.4% | #NUM! | 167.3% | ||
| Two Fiscal Years Forward | 65.1% | 7.3% | 673.7% | 21.3% | #NUM! | -163.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.0x | 2.1x | 0.8x | 1.1x | 23.0x | 1.1x | ||
| Price / LTM EPS | 0.0x | 13.0x | -0.3x | 39.5x | -17.1x | 1.4x | ||
| Price / Book | 0.0x | 1.3x | 0.1x | 4.5x | -2.3x | 0.9x | ||
| Price / Fwd Book | 0.0x | 1.3x | 0.2x | 4.0x | -0.4x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -2.3x | 0.1x | 4.5x | |||||
| Historical P/B Ratio | -512.3x | -10.8x | 10.5x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 15 | 15 | 15 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KDCE | HHH | AEI | CBRE | CNXX | ILAL | |
| Value of Common Equity | 0 | 3,721 | 11 | 38,266 | 29 | 14 | |
| (/) Shares Outstanding | 22.3 | 50.0 | 10.7 | 295.6 | 18.9 | 99.1 | |
| Implied Stock Price | 0.00 | 74.38 | 1.03 | 129.46 | 1.52 | 0.14 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.00 | 74.38 | 1.03 | 129.46 | 1.52 | 0.14 | |
| 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 | |