1WO Relative Valuation - Workhorse Group Inc

Watchlist Manager

Watchlist

Price: 2.68 EUR Market Closed

Market Cap: €50.3m

Relative Value

The Relative Value of one 1WO stock under the Base Case scenario is hidden EUR. Compared to the current market price of 2.68 EUR, Workhorse Group Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

1WO Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US	Workhorse Group Inc F:1WO	29.1m EUR	2.7	-0.4	-0.9	-0.8
US	Tesla Inc NASDAQ:TSLA	1.5T USD	15.5	386.8	130	294.9
JP	Toyota Motor Corp TSE:7203	43.9T JPY	0.9	11.9	7.9	12.1
CN	BYD Co Ltd SZSE:002594	909.8B CNY	1.1	23.7	22.9	22.9
KR	Hyundai Motor Co KRX:005380	135.8T KRW	0.7	14.4	15.3	22
DE	Mercedes Benz Group AG MIL:MBG	75.3B EUR	0.5	4.9	4.5	6.1
DE	Daimler AG XETRA:DAI	67.5B EUR	0.4	3.7	4	5.4
US	General Motors Co NYSE:GM	65.4B USD	0.4	20.6	7.7	52.3
IT	Ferrari NV MIL:RACE	56.3B EUR	7.9	35.3	20.9	27.5
DE	Bayerische Motoren Werke AG XETRA:BMW	49.5B EUR	0.4	7	5.1	9.6
DE	Mercedes-Benz Group AG XETRA:MBG	48.5B EUR	0.4	7.8	6.2	12.9

			Revenue Growth	P/S to Growth
US	Workhorse Group Inc F:1WO	Average P/S: 2.8 2.7	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	15.5	14%	1.1
JP	Toyota Motor Corp TSE:7203	0.9	5%	0.2
CN	BYD Co Ltd SZSE:002594	1.1	12%	0.1
KR	Hyundai Motor Co KRX:005380	0.7	5%	0.1
DE	Mercedes Benz Group AG MIL:MBG	0.5	3%	0.2
DE	Daimler AG XETRA:DAI	0.4	N/A	N/A
US	General Motors Co NYSE:GM	0.4	2%	0.2
IT	Ferrari NV MIL:RACE	7.9	7%	1.1
DE	Bayerische Motoren Werke AG XETRA:BMW	0.4	1%	0.4
DE	Mercedes-Benz Group AG XETRA:MBG	0.4	-2%	N/A

			Earnings Growth	PEG
US	Workhorse Group Inc F:1WO	Average P/E: 51.6 Negative Multiple: -0.4	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	386.8	49%	7.9
JP	Toyota Motor Corp TSE:7203	11.9	0%	N/A
CN	BYD Co Ltd SZSE:002594	23.7	13%	1.8
KR	Hyundai Motor Co KRX:005380	14.4	15%	1
DE	Mercedes Benz Group AG MIL:MBG	4.9	0%	N/A
DE	Daimler AG XETRA:DAI	3.7	N/A	N/A
US	General Motors Co NYSE:GM	20.6	61%	0.3
IT	Ferrari NV MIL:RACE	35.3	12%	2.9
DE	Bayerische Motoren Werke AG XETRA:BMW	7	2%	3.5
DE	Mercedes-Benz Group AG XETRA:MBG	7.8	-9%	N/A

			EBITDA Growth	EV/EBITDA to Growth
US	Workhorse Group Inc F:1WO	Average EV/EBITDA: 22.5 Negative Multiple: -0.9	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	130	36%	3.6
JP	Toyota Motor Corp TSE:7203	7.9	1%	7.9
CN	BYD Co Ltd SZSE:002594	22.9	44%	0.5
KR	Hyundai Motor Co KRX:005380	15.3	11%	1.4
DE	Mercedes Benz Group AG MIL:MBG	4.5	4%	1.1
DE	Daimler AG XETRA:DAI	4	N/A	N/A
US	General Motors Co NYSE:GM	7.7	13%	0.6
IT	Ferrari NV MIL:RACE	20.9	8%	2.6
DE	Bayerische Motoren Werke AG XETRA:BMW	5.1	4%	1.3
DE	Mercedes-Benz Group AG XETRA:MBG	6.2	-2%	N/A

			EBIT Growth	EV/EBIT to Growth
US	Workhorse Group Inc F:1WO	Average EV/EBIT: 46.6 Negative Multiple: -0.8	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	294.9	38%	7.8
JP	Toyota Motor Corp TSE:7203	12.1	N/A	N/A
CN	BYD Co Ltd SZSE:002594	22.9	9%	2.5
KR	Hyundai Motor Co KRX:005380	22	13%	1.7
DE	Mercedes Benz Group AG MIL:MBG	6.1	3%	2
DE	Daimler AG XETRA:DAI	5.4	N/A	N/A
US	General Motors Co NYSE:GM	52.3	84%	0.6
IT	Ferrari NV MIL:RACE	27.5	9%	3.1
DE	Bayerische Motoren Werke AG XETRA:BMW	9.6	1%	9.6
DE	Mercedes-Benz Group AG XETRA:MBG	12.9	-9%	N/A

Workhorse Group Inc
F:1WO

Relative Value

Valuation Multiples

Multiples Across Competitors

1WO Competitors Multiples
Workhorse Group Inc Competitors

See Also

Company

Help

Tools

Stocks

Workhorse Group Inc F:1WO

Relative Value

Valuation Multiples

Multiples Across Competitors

1WO Competitors Multiples Workhorse Group Inc Competitors

See Also

Company

Help

Tools

Stocks

Workhorse Group Inc
F:1WO

1WO Competitors Multiples
Workhorse Group Inc Competitors