P9N Relative Valuation - LiveWire Group Inc

Watchlist Manager

Watchlist

Price: 1.41 EUR 0.71% Market Closed

Market Cap: €286.5m

L	LiveWire Group Inc F:P9N	US
	Kingspan Group PLC OTC:KGSPY	IE

Multiples-Based Value

The Multiples-Based Value of one P9N stock under the Base Case scenario is 0.12 EUR. Compared to the current market price of 1.41 EUR, LiveWire Group Inc is Overvalued by 92%.

Multiples-Based 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 Multiples-Based Value calculated?

P9N Multiples-Based Value

Overvaluation 92%

Multiples-Based Value

Price €1.41

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	L	LiveWire Group Inc F:P9N	288.1m EUR	12.9	-4.4	-4.9	-4.3
IN		Bajaj Auto Ltd NSE:BAJAJ-AUTO	2.7T INR	4.7	30.7	22.4	23.2
IN		Eicher Motors Ltd NSE:EICHERMOT	2T INR	8.6	36.1	34.4	40.1
IN		TVS Motor Company Ltd NSE:TVSMOTOR	1.8T INR	3.4	61.2	23.4	27.4
IN	H	Hero MotoCorp Ltd NSE:HEROMOTOCO	1.1T INR	2.4	19.3	14.5	16.6
JP		Yamaha Motor Co Ltd TSE:7272	1.1T JPY	0.5	71.1	5.5	9.6
CN		Yadea Group Holdings Ltd HKEX:1585	39.2B HKD	0.9	11.4	7	7
CN		Loncin Motor Co Ltd SSE:603766	31.6B CNY	1.6	17.6	11.6	11.6
CN		AIMA Technology Group Co Ltd SSE:603529	25.4B CNY	1	10.8	11	11
CN	Z	Zhejiang Taotao Vehicles Co Ltd SZSE:301345	25.1B CNY	7.1	34	31.2	31.2
IN		Ather Energy Ltd NSE:ATHERENERG	328.2B INR	11.1	-53.8	-79.5	-48.6

				Revenue Growth	P/S to Growth
US	L	LiveWire Group Inc F:P9N	Average P/S: 4.9 12.9	N/A	N/A
IN		Bajaj Auto Ltd NSE:BAJAJ-AUTO	4.7	13%	0.4
IN		Eicher Motors Ltd NSE:EICHERMOT	8.6	17%	0.5
IN		TVS Motor Company Ltd NSE:TVSMOTOR	3.4	12%	0.3
IN	H	Hero MotoCorp Ltd NSE:HEROMOTOCO	2.4	10%	0.2
JP		Yamaha Motor Co Ltd TSE:7272	0.5	5%	0.1
CN		Yadea Group Holdings Ltd HKEX:1585	0.9	12%	0.1
CN		Loncin Motor Co Ltd SSE:603766	1.6	16%	0.1
CN		AIMA Technology Group Co Ltd SSE:603529	1	16%	0.1
CN	Z	Zhejiang Taotao Vehicles Co Ltd SZSE:301345	7.1	33%	0.2
IN		Ather Energy Ltd NSE:ATHERENERG	11.1	N/A	N/A

				Earnings Growth	PEG
US	L	LiveWire Group Inc F:P9N	Average P/E: 32.5 Negative Multiple: -4.4	N/A	N/A
IN		Bajaj Auto Ltd NSE:BAJAJ-AUTO	30.7	19%	1.6
IN		Eicher Motors Ltd NSE:EICHERMOT	36.1	16%	2.3
IN		TVS Motor Company Ltd NSE:TVSMOTOR	61.2	34%	1.8
IN	H	Hero MotoCorp Ltd NSE:HEROMOTOCO	19.3	13%	1.5
JP		Yamaha Motor Co Ltd TSE:7272	71.1	100%	0.7
CN		Yadea Group Holdings Ltd HKEX:1585	11.4	15%	0.8
CN		Loncin Motor Co Ltd SSE:603766	17.6	36%	0.5
CN		AIMA Technology Group Co Ltd SSE:603529	10.8	18%	0.6
CN	Z	Zhejiang Taotao Vehicles Co Ltd SZSE:301345	34	51%	0.7
IN		Ather Energy Ltd NSE:ATHERENERG	Negative Multiple: -53.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
US	L	LiveWire Group Inc F:P9N	Average EV/EBITDA: 17.9 Negative Multiple: -4.9	N/A	N/A
IN		Bajaj Auto Ltd NSE:BAJAJ-AUTO	22.4	14%	1.6
IN		Eicher Motors Ltd NSE:EICHERMOT	34.4	18%	1.9
IN		TVS Motor Company Ltd NSE:TVSMOTOR	23.4	8%	2.9
IN	H	Hero MotoCorp Ltd NSE:HEROMOTOCO	14.5	11%	1.3
JP		Yamaha Motor Co Ltd TSE:7272	5.5	15%	0.4
CN		Yadea Group Holdings Ltd HKEX:1585	7	19%	0.4
CN		Loncin Motor Co Ltd SSE:603766	11.6	43%	0.3
CN		AIMA Technology Group Co Ltd SSE:603529	11	29%	0.4
CN	Z	Zhejiang Taotao Vehicles Co Ltd SZSE:301345	31.2	69%	0.5
IN		Ather Energy Ltd NSE:ATHERENERG	Negative Multiple: -79.5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
US	L	LiveWire Group Inc F:P9N	Average EV/EBIT: 19.7 Negative Multiple: -4.3	N/A	N/A
IN		Bajaj Auto Ltd NSE:BAJAJ-AUTO	23.2	14%	1.7
IN		Eicher Motors Ltd NSE:EICHERMOT	40.1	20%	2
IN		TVS Motor Company Ltd NSE:TVSMOTOR	27.4	9%	3
IN	H	Hero MotoCorp Ltd NSE:HEROMOTOCO	16.6	13%	1.3
JP		Yamaha Motor Co Ltd TSE:7272	9.6	N/A	N/A
CN		Yadea Group Holdings Ltd HKEX:1585	7	N/A	N/A
CN		Loncin Motor Co Ltd SSE:603766	11.6	35%	0.3
CN		AIMA Technology Group Co Ltd SSE:603529	11	19%	0.6
CN	Z	Zhejiang Taotao Vehicles Co Ltd SZSE:301345	31.2	32%	1
IN		Ather Energy Ltd NSE:ATHERENERG	Negative Multiple: -48.6	N/A	N/A

LiveWire Group Inc
F:P9N

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

P9N Competitors Multiples
LiveWire Group Inc Competitors

See Also

Company

Help

Tools

Stocks

LiveWire Group Inc F:P9N

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

P9N Competitors Multiples LiveWire Group Inc Competitors

See Also

Company

Help

Tools

Stocks

LiveWire Group Inc
F:P9N

P9N Competitors Multiples
LiveWire Group Inc Competitors