Valuation Safeguard Scientifics, Inc.

Stocks

Real-time OTC Markets 02:29:40 29/05/26 am AEST			5-day change	1st Jan Change
0.4900 ^USD	+13.98%		-3.92%	-39.13%

30/12/24	N-Power Medicine, Inc. acquired Syapse, Inc. from Merck Global Health Innovation Fund, LLC and Innovatus Capital Partners, LLC.	CI
27/03/24	Tranche Update on Safeguard Scientifics, Inc.'s Equity Buyback Plan announced on July 28, 2015.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	178	226.7	133.3	121.3	50.6	13
Change	-	27.37%	-41.2%	-8.99%	-58.29%	-74.3%
Enterprise Value (EV) ¹	202.5	204.4	120.1	94.08	32.13	4.755
Change	-	0.96%	-41.26%	-21.65%	-65.85%	-85.2%
P/E	-11.3x	4.16x	-3.52x	5.4x	-3.55x	-1.29x
PBR	2.66x	2.23x	2.12x	2.4x	1.44x	0.65x
PEG	-	-0x	0x	-0x	0x	0x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-16.5x	-22.3x	-16.3x	-	-	-
EV / EBIT	-16.2x	-20.5x	-14.7x	-14.6x	-6.73x	-0.84x
EV / FCF	-19.8x	-15.4x	-64.7x	-21.7x	-21.1x	-4.4x
FCF Yield	-5.06%	-6.48%	-1.54%	-4.61%	-4.75%	-22.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.7608	2.64	-1.813	1.36	-0.873	-0.61
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	-	-
EBITDA ¹	-12.28	-9.174	-7.358	-	-	-
EBIT ¹	-12.47	-9.982	-8.166	-6.453	-4.775	-5.683
Net income ¹	-15.63	54.56	-37.62	27	-14.26	-9.828
Net Debt ¹	24.52	-22.25	-13.22	-27.24	-18.47	-8.249
Reference price ²	8.6200	10.9800	6.3800	7.3500	3.1000	0.7845
Nbr of stocks (in thousands)	20,647	20,645	20,893	16,506	16,322	16,576
Announcement Date	1/3/19	28/2/20	5/3/21	11/3/22	10/3/23	26/3/24

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAFEGUARD SCIENTIFICS, INC.	-	-	-	-	8.7M
BLACKROCK, INC.	21.58x	5.88x	12.71x	2.02%	176B
UBS GROUP AG	13.36x	3.3x	-	2.65%	143B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.81x	7.25x	-	1.56%	99.31B
BLACKSTONE INC.	19.42x	6.99x	12.46x	4.36%	93.33B
KKR & CO. INC.	14.5x	9.83x	16.85x	0.85%	82.51B
BROOKFIELD ASSET MANAGEMENT LTD.	22.09x	11.58x	18.97x	4.29%	74.75B
APOLLO GLOBAL MANAGEMENT, INC.	18.45x	10.63x	8.19x	1.96%	67.48B
STATE STREET CORPORATION	12.71x	4.85x	-	2.05%	46.62B
Average	17.24x	7.54x	13.83x	2.47%	87.01B
Weighted average by Cap.	17.59x	7.02x	13.68x	2.45%