Good Gamer Entertainment Inc

주가

0.04 CAD

적정가치

0.04 CAD


Benchmarks	-	Full Ticker
RESAAS Services Inc.	-	TSXV:RSS
illumin Holdings Inc.	-	TSX:ILLM
Cloud3 Ventures Inc.	-	CNSX:CLDV
Legible Inc.	-	CNSX:READ
Enthusiast Gaming Holdings Inc.	-	TSX:EGLX
Good Gamer Entertainment Inc.	-	TSXV:GOOD
-	-	-

Multiples Valuation: Price / EPS

주가

0.04 CAD

적정가치

0.04 CAD

상승 여력 있음

-8.2%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	RSS	ILLM	CLDV	READ	EGLX	GOOD
	TSXV:RSS	TSX:ILLM	CNSX:CLDV	CNSX:READ	TSX:EGLX	TSXV:GOOD
Historical Net Income Growth
5Y CAGR	NM-	NM-	NM-	NM-	NM-	NM-
3Y CAGR	NM-	-58.1%	NM-	NM-	NM-	NM-
Latest Twelve Months	53.0%	107.9%	34.0%	-9.7%	42.0%	76.9%

Historical Net Income Profit Margin
5 Year Average Margin	-454.5%	0.5%	-2189.2%	-317053.9%	-114.9%	-231818.3%
Prior Fiscal Year	-317.5%	-8.7%	-1761.5%	-42619.7%	-37.9%	-1421.2%
Latest Fiscal Year	-555.6%	0.6%	-2915.2%	-8977.0%	-66.0%	-215.4%
Latest Twelve Months	-315.9%	0.6%	-1112.8%	-6856.8%	-51.1%	-737.7%

Current Trading Multiples
EV / LTM EBITDA	-31.8x	-15.9x	-0.5x	-1.8x	-2.8x	NA
Price / LTM Sales	95.0x	0.8x	6.1x	53.1x	0.1x	47.9x
LTM P/E Ratio	-30.1x	135.9x	-0.5x	-0.8x	-0.3x	-6.5x


	Low	Mid	High

Benchmark LTM P/E Ratio	-30.1x	-0.5x	135.9x
Historical LTM P/E Ratio	-5.6x	0.7x	7.0x

Selected P/E Multiple	-3.5x	-3.7x	-3.9x
(x) LTM Net Income	(0)	(0)	(0)
(=) Equity Value	1	1	1
(/) Shares Outstanding	42.6	42.6	42.6
Implied Value Range	0.02	0.02	0.02
FX Rate: CAD/CAD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	0.02	0.02	0.02		0.04
Upside / (Downside)	-45.8%	-43.0%	-40.1%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	RSS	ILLM	CLDV	READ	EGLX	GOOD

Value of Common Equity	35	115	1	4	16	2
(/) Shares Outstanding	80.0	51.2	6.8	141.1	159.2	42.6
Implied Stock Price	0.44	2.25	0.18	0.03	0.10	0.04
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	0.44	2.25	0.18	0.03	0.10	0.04

Trading Currency	CAD	CAD	CAD	CAD	CAD	CAD
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

로딩 에러