LQR House Inc

주가

0.22 USD

적정가치

0.32 USD

Multiples Valuation: Price / Book

주가

0.22 USD

적정가치

0.32 USD

상승 여력 있음

31.9%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	GOAI	SSP	BMTM	ASST	VADP	YHC
	OTCPK:GOAI	NasdaqGS:SSP	OTCPK:BMTM	NasdaqCM:ASST	OTCPK:VADP	NasdaqCM:YHC
Historical Net Income Growth
5Y CAGR	NM-	NM-	NM-	NM-	NM-	NM-
3Y CAGR	NM-	10.3%	NM-	NM-	NM-	NM-
Latest Twelve Months	-1495.3%	108.7%	52.1%	-51.6%	-29.0%	-49.8%

Historical Net Income Profit Margin
5 Year Average Margin	-163.7%	-2.4%	-150.0%	-722.7%	-35.2%	-618.2%
Prior Fiscal Year	-266.0%	-43.5%	-79.8%	-188.1%	-27.3%	-306.5%
Latest Fiscal Year	-112.4%	3.5%	-30.0%	-1780.0%	-53.1%	-1405.3%
Latest Twelve Months	-145.6%	3.5%	-30.0%	-1153.3%	-40.9%	-630.6%

Return on Equity
5 Year Average Margin	-370.1%	-10.8%	-1132.1%	-293.7%	NA	-102.0%
Prior Fiscal Year	-535.5%	-81.1%	NM	-655.3%	NA	-65.7%
Latest Twelve Months	-1644.3%	10.6%	NM	-184.5%	NM	-207.2%
Next Fiscal Year	#NUM!	-4.5%	20.2%	#NUM!	#NUM!	-146.6%
Two Fiscal Years Forward	262.4%	-10.6%	20.2%	-2576.7%	63.6%	208.0%

Current Trading Multiples
Price / LTM Sales	14.5x	0.1x	0.1x	14.1x	0.1x	2.5x
Price / LTM EPS	-9.9x	3.3x	-0.3x	-1.2x	-0.3x	-0.4x
Price / Book	-628.9x	0.3x	-0.1x	3.1x	-0.2x	0.6x
Price / Fwd Book	64.3x	0.3x	-0.1x	2.6x	-0.3x	4.8x


	Low	Mid	High

Benchmark P/B Ratio	-628.9x	-0.1x	3.1x
Historical P/B Ratio	0.0x	1.1x	2.3x

Selected P/B Multiple	0.8x	0.8x	0.8x
(x) Book Value	9	9	9

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	GOAI	SSP	BMTM	ASST	VADP	YHC

Value of Common Equity	125	281	5	7	3	6
(/) Shares Outstanding	31.3	86.7	176.0	13.6	182.5	22.7
Implied Stock Price	4.00	3.24	0.03	0.52	0.01	0.25
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	4.00	3.24	0.03	0.52	0.01	0.25

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

로딩 에러