C

Changyou Alliance Group Ltd
HKEX:1039

Watchlist Manager
Changyou Alliance Group Ltd
HKEX:1039
Watchlist
Price: 0.059 HKD 3.51% Market Closed
Market Cap: HK$106.8m

Relative Value

The Relative Value of one Changyou Alliance Group Ltd stock under the Base Case scenario is 0.089 HKD. Compared to the current market price of 0.059 HKD, Changyou Alliance Group Ltd is Undervalued by 34%.

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.

Relative Value
Base Case
0.089 HKD
Undervaluation 34%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Changyou Alliance Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Changyou Alliance Group Ltd
HKEX:1039
106.8m HKD 0.6 -5.7 41.6 41.6
US
Amazon.com Inc
NASDAQ:AMZN
2.5T USD 3.7 33.3 18.1 32.8
ZA
Naspers Ltd
JSE:NPN
760.5B ZAR 6 8.3 178.6 178.6
CN
Alibaba Group Holding Ltd
NYSE:BABA
389.8B USD 2.7 21.6 22.3 22.3
CN
PDD Holdings Inc
NASDAQ:PDD
146.8B USD 2.4 10 6.4 6.4
NL
Prosus NV
AEX:PRX
113.5B EUR 19 9.7 540.8 540.8
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4 50.5 26.4 32.5
AR
Mercadolibre Inc
NASDAQ:MELI
105.8B USD 4 50.8 26.6 32.8
US
DoorDash Inc
NASDAQ:DASH
85.9B USD 6.8 99.5 64.1 121.4
CN
Meituan
HKEX:3690
560.7B HKD 1.4 -251.4 -151.7 -151.7
CN
JD.Com Inc
HKEX:9618
343.1B HKD 0.2 9.6 9.7 9.7
P/E Multiple
Earnings Growth PEG
CN
C
Changyou Alliance Group Ltd
HKEX:1039
Average P/E: 32.6
Negative Multiple: -5.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.3
21%
1.6
ZA
N
Naspers Ltd
JSE:NPN
8.3
2%
4.1
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.6
15%
1.4
CN
PDD Holdings Inc
NASDAQ:PDD
10
10%
1
NL
Prosus NV
AEX:PRX
9.7
3%
3.2
UY
MercadoLibre Inc
BMV:MELIN
50.5
32%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
50.8
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
99.5
163%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -251.4
1%
N/A
CN
JD.Com Inc
HKEX:9618
9.6
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
Changyou Alliance Group Ltd
HKEX:1039
Average EV/EBITDA: 93.5
41.6
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.1
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
178.6
64%
2.8
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.3
12%
1.9
CN
PDD Holdings Inc
NASDAQ:PDD
6.4
12%
0.5
NL
Prosus NV
AEX:PRX
540.8
75%
7.2
UY
MercadoLibre Inc
BMV:MELIN
26.4
31%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
26.6
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
64.1
101%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -151.7
5%
N/A
CN
JD.Com Inc
HKEX:9618
9.7
7%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
Changyou Alliance Group Ltd
HKEX:1039
Average EV/EBIT: 101.9
41.6
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.8
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
178.6
111%
1.6
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.3
11%
2
CN
PDD Holdings Inc
NASDAQ:PDD
6.4
13%
0.5
NL
Prosus NV
AEX:PRX
540.8
97%
5.6
UY
MercadoLibre Inc
BMV:MELIN
32.5
32%
1
AR
Mercadolibre Inc
NASDAQ:MELI
32.8
32%
1
US
D
DoorDash Inc
NASDAQ:DASH
121.4
280%
0.4
CN
Meituan
HKEX:3690
Negative Multiple: -151.7
1%
N/A
CN
JD.Com Inc
HKEX:9618
9.7
4%
2.4