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 | -30.3x - -33.5x | -31.9x |
| Historical Pb Multiple | -9.0x - 28.2x | 0.5x |
| Fair Value | $0.21 - $0.24 | $0.23 |
| Upside | -10.6% - -1.2% | -5.9% |
| Benchmarks | - | Full Ticker |
| Nerdy, Inc. | - | NYSE:NRDY |
| The Beachbody Company, Inc. | - | NYSE:BODI |
| Duolingo, Inc. | - | BMV:DUOL* |
| Frontdoor, Inc. | - | NasdaqGS:FTDR |
| Coursera, Inc. | - | BMV:COUR* |
| MiniLuxe Holding Corp. | - | OTCPK:MNLX.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NRDY | BODI | DUOL * | FTDR | COUR * | MNLX.F | |||
| NYSE:NRDY | NYSE:BODI | BMV:DUOL* | NasdaqGS:FTDR | BMV:COUR* | OTCPK:MNLX.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 9.0% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | 22.4% | NM- | NM- | ||
| Latest Twelve Months | -28.9% | 52.6% | 76.9% | 24.8% | 47.3% | 16.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -31.7% | -20.6% | -6.1% | 8.7% | -23.7% | -111.5% | ||
| Prior Fiscal Year | -20.8% | -29.0% | 3.0% | 9.6% | -18.3% | -39.5% | ||
| Latest Fiscal Year | -22.4% | -17.1% | 11.8% | 12.8% | -11.4% | -34.1% | ||
| Latest Twelve Months | -24.9% | -17.9% | 13.2% | 13.1% | -7.1% | -36.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -77.7% | -83.1% | -3.4% | 1717.4% | -20.6% | -354.6% | ||
| Prior Fiscal Year | -80.8% | -103.7% | 2.7% | 173.6% | -17.8% | -220.9% | ||
| Latest Twelve Months | -105.8% | -133.9% | 13.4% | 109.8% | -8.4% | NM | ||
| Next Fiscal Year | -78.2% | -169.1% | 33.6% | 111.1% | 10.4% | #NUM! | ||
| Two Fiscal Years Forward | -58.5% | 242.6% | 31.8% | 89.0% | 11.7% | 88.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 0.1x | 16.9x | 2.2x | 2.7x | 2.7x | ||
| Price / LTM EPS | -3.5x | -0.6x | 127.8x | 16.7x | -38.3x | -7.5x | ||
| Price / Book | 7.4x | 1.8x | 15.3x | 16.9x | 3.1x | -61.3x | ||
| Price / Fwd Book | 8.9x | 16.6x | 15.3x | 14.3x | 1.2x | -6.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.8x | 7.4x | 16.9x | |||||
| Historical P/B Ratio | -9.0x | 0.5x | 28.2x | |||||
| Selected P/B Multiple | -30.3x | -31.9x | -33.5x | |||||
| (x) Book Value | (1) | (1) | (1) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NRDY | BODI | DUOL * | FTDR | COUR * | MNLX.F | |
| Value of Common Equity | 154 | 37 | 16,760 | 4,290 | 789 | 40 | |
| (/) Shares Outstanding | 121.4 | 7.1 | 50.8 | 72.8 | 67.2 | 167.0 | |
| Implied Stock Price | 1.27 | 5.22 | 330.03 | 58.89 | 11.74 | 0.24 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.05 | 1.00 | 0.05 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.27 | 5.22 | 6,185.00 | 58.89 | 220.00 | 0.24 | |
| Trading Currency | USD | USD | MXN | USD | MXN | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.05 | 1.00 | 0.05 | 1.00 | |