L

LiveWire Group Inc
F:P9N

Watchlist Manager
LiveWire Group Inc
F:P9N
Watchlist
Price: 3.08 EUR -11.49% Market Closed
Market Cap: 625.8m EUR

Relative Value

The Relative Value of one P9N stock under the Base Case scenario is 0.17 EUR. Compared to the current market price of 3.08 EUR, LiveWire Group Inc is Overvalued by 95%.

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.

P9N Relative Value
Base Case
0.17 EUR
Overvaluation 95%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
6
Median 3Y
37
Median 5Y
36.9
Industry
0.9
Forward
7.9
vs History
vs Industry
Median 3Y
-12
Median 5Y
-12
Industry
18.5
Forward
-11.4
vs History
vs Industry
Median 3Y
-14
Median 5Y
-14
Industry
8.7
vs History
vs Industry
Median 3Y
-13.1
Median 5Y
-13.1
Industry
16.1
vs History
9
vs Industry
21
Median 3Y
8.9
Median 5Y
8.9
Industry
1.6
vs History
63
vs Industry
5
Median 3Y
35
Median 5Y
34.1
Industry
1.2
Forward
7.7
vs History
vs Industry
2
Median 3Y
-69.1
Median 5Y
-68.2
Industry
5
vs History
vs Industry
Median 3Y
-11.2
Median 5Y
-11.2
Industry
8.5
Forward
-13.5
vs History
vs Industry
Median 3Y
-10.5
Median 5Y
-10.5
Industry
11.6
Forward
-11.1
vs History
vs Industry
Median 3Y
-13.3
Median 5Y
-13.3
Industry
8.3
vs History
vs Industry
Median 3Y
-11.5
Median 5Y
-11.5
Industry
10.3
vs History
65
vs Industry
8
Median 3Y
15.5
Median 5Y
14.8
Industry
1.1

Multiples Across Competitors

P9N Competitors Multiples
LiveWire Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
LiveWire Group Inc
F:P9N
628.3m EUR 29.2 -9.1 -9.9 -8.6
IN
Bajaj Auto Ltd
NSE:BAJAJ-AUTO
2.7T INR 5 32.7 24.1 25.1
IN
Eicher Motors Ltd
NSE:EICHERMOT
2.1T INR 9.7 40.6 39.2 46.1
IN
TVS Motor Company Ltd
NSE:TVSMOTOR
1.8T INR 3.7 68.9 25.5 30.2
IN
Hero MotoCorp Ltd
NSE:HEROMOTOCO
1.2T INR 2.8 22.2 17.2 19.8
JP
Yamaha Motor Co Ltd
TSE:7272
1.2T JPY 0.5 75.8 7.1 14.2
CN
Yadea Group Holdings Ltd
HKEX:1585
36.7B HKD 1 17.4 9.2 9.2
CN
Loncin Motor Co Ltd
SSE:603766
31.3B CNY 1.6 17.4 16.2 16.2
CN
AIMA Technology Group Co Ltd
SSE:603529
26.5B CNY 1 11.3 11.5 11.5
CN
Zhejiang Taotao Vehicles Co Ltd
SZSE:301345
26B CNY 7.4 35.3 32.3 32.3
CN
CETC Acoustic-Optic-Electronic Technology Inc
SSE:600877
21.7B CNY 21.7 561.4 608.6 608.6