FIH Mobile Ltd
F:FW3

Watchlist Manager
FIH Mobile Ltd Logo
FIH Mobile Ltd
F:FW3
Watchlist
Price: 1.424 EUR 1.86% Market Closed
Market Cap: 11.5B EUR

Relative Value

The Relative Value of one FW3 stock under the Base Case scenario is 0.488 EUR. Compared to the current market price of 1.424 EUR, FIH Mobile Ltd is Overvalued by 66%.

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.

FW3 Relative Value
Base Case
0.488 EUR
Overvaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
92
Median 3Y
1.1
Median 5Y
1.1
Industry
1.9
vs History
vs Industry
Median 3Y
-74.1
Median 5Y
-76.6
Industry
23.7
vs History
33
vs Industry
66
Median 3Y
20.2
Median 5Y
20.2
Industry
16.1
vs History
22
vs Industry
51
Median 3Y
71.4
Median 5Y
71.4
Industry
21.6
vs History
0
vs Industry
84
Median 3Y
4.5
Median 5Y
4.8
Industry
2.2
vs History
0
vs Industry
Median 3Y
0.9
Median 5Y
1
Industry
1.9
vs History
7
vs Industry
Median 3Y
36.3
Median 5Y
43.2
Industry
7.8
vs History
14
vs Industry
15
Median 3Y
38.7
Median 5Y
38.2
Industry
15.1
vs History
0
vs Industry
16
Median 3Y
-17.3
Median 5Y
-38.6
Industry
19.3
vs History
28
vs Industry
1
Median 3Y
16.5
Median 5Y
16.5
Industry
15.5
vs History
25
vs Industry
25
Median 3Y
17.2
Median 5Y
17.2
Industry
18.2
vs History
vs Industry
2
Median 3Y
-12.4
Median 5Y
3.5
Industry
1.7

Multiples Across Competitors

FW3 Competitors Multiples
FIH Mobile Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
FIH Mobile Ltd
F:FW3
11.5B EUR 2.4 -661.2 78.4 674
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
867.8B CNY 1.3 35.8 30 30
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
2.8T TWD 0.4 16 8.1 11.6
CH
TE Connectivity Ltd
NYSE:TEL
61.1B USD 3.7 42 16.1 20.3
US
Jabil Inc
NYSE:JBL
23.6B USD 0.8 41.1 11.7 18.3
CA
Celestica Inc
TSX:CLS
32.3B CAD 2.2 43.8 28 34.6
SG
Flex Ltd
NASDAQ:FLEX
19B USD 0.7 21.4 10.1 14.3
KY
Fabrinet
NYSE:FN
12.1B USD 3.7 37 30.7 35.8
CN
Goertek Inc
SZSE:002241
83.3B CNY 0.9 30.2 30.4 30.4
US
Fabrinet
SWB:FAN
6.2B EUR 2.3 22.4 17.5 20.5
CN
AAC Technologies Holdings Inc
HKEX:2018
55.7B HKD 1.9 28.4 9.6 22.8
P/E Multiple
Earnings Growth PEG
TW
FIH Mobile Ltd
F:FW3
Average P/E: 31.8
Negative Multiple: -661.2
N/A N/A
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
35.8
20%
1.8
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
16
19%
0.8
CH
TE Connectivity Ltd
NYSE:TEL
42
-2%
N/A
US
Jabil Inc
NYSE:JBL
41.1
-1%
N/A
CA
Celestica Inc
TSX:CLS
43.8
24%
1.8
SG
Flex Ltd
NASDAQ:FLEX
21.4
16%
1.3
KY
Fabrinet
NYSE:FN
37
19%
1.9
CN
Goertek Inc
SZSE:002241
30.2
23%
1.3
US
F
Fabrinet
SWB:FAN
22.4
19%
1.2
CN
AAC Technologies Holdings Inc
HKEX:2018
28.4
21%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
FIH Mobile Ltd
F:FW3
Average EV/EBITDA: 24.6
78.4
N/A N/A
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
30
26%
1.2
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
8.1
17%
0.5
CH
TE Connectivity Ltd
NYSE:TEL
16.1
9%
1.8
US
Jabil Inc
NYSE:JBL
11.7
9%
1.3
CA
Celestica Inc
TSX:CLS
28
17%
1.6
SG
Flex Ltd
NASDAQ:FLEX
10.1
11%
0.9
KY
Fabrinet
NYSE:FN
30.7
20%
1.5
CN
Goertek Inc
SZSE:002241
30.4
38%
0.8
US
F
Fabrinet
SWB:FAN
17.5
20%
0.9
CN
AAC Technologies Holdings Inc
HKEX:2018
9.6
11%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
FIH Mobile Ltd
F:FW3
Average EV/EBIT: 83
674
N/A N/A
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
30
21%
1.4
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
11.6
18%
0.6
CH
TE Connectivity Ltd
NYSE:TEL
20.3
11%
1.8
US
Jabil Inc
NYSE:JBL
18.3
11%
1.7
CA
Celestica Inc
TSX:CLS
34.6
22%
1.6
SG
Flex Ltd
NASDAQ:FLEX
14.3
14%
1
KY
Fabrinet
NYSE:FN
35.8
19%
1.9
CN
Goertek Inc
SZSE:002241
30.4
13%
2.3
US
F
Fabrinet
SWB:FAN
20.5
19%
1.1
CN
AAC Technologies Holdings Inc
HKEX:2018
22.8
20%
1.1