First Time Loading...
C

Changyou Alliance Group Ltd
HKEX:1039

Watchlist Manager
Changyou Alliance Group Ltd
HKEX:1039
Watchlist
Price: 0.157 HKD Market Closed
Updated: May 7, 2024

Relative Value

The Relative Value of one Changyou Alliance Group Ltd stock under the Base Case scenario is 0.161 HKD. Compared to the current market price of 0.157 HKD, Changyou Alliance Group Ltd is Undervalued by 2%.

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
0.161 HKD
Undervaluation 2%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
24
Median 3Y
1.3
Median 5Y
2.4
Industry
0.6
vs History
vs Industry
Median 3Y
-7
Median 5Y
-9.2
Industry
16.4
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-6.2
Industry
8
vs History
vs Industry
0
Median 3Y
-10.4
Median 5Y
-5.7
Industry
15.7
vs History
65
vs Industry
56
Median 3Y
1
Median 5Y
1.4
Industry
1.6
vs History
73
vs Industry
24
Median 3Y
1.7
Median 5Y
2.3
Industry
0.7
vs History
52
vs Industry
12
Median 3Y
13.7
Median 5Y
7.5
Industry
2.2
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-5.3
Industry
8.4
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-5.3
Industry
12.7
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-5.9
Industry
9.1
vs History
vs Industry
Median 3Y
-8
Median 5Y
-5.8
Industry
12.6
vs History
71
vs Industry
16
Median 3Y
3
Median 5Y
3.4
Industry
1.1

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
284.3m HKD 1.2 -7 -73.4 -73.4
US
Amazon.com Inc
NASDAQ:AMZN
2T USD 3.3 52.3 20.3 41.3
ZA
Naspers Ltd
JSE:NPN
768B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.9B USD 1.5 14.3 7.7 7.7
CN
Pinduoduo Inc
NASDAQ:PDD
183.2B USD 5.3 22 18.6 18.9
NL
Prosus NV
AEX:PRX
84.6B EUR 17.4 8.3 -234 -234
AR
Mercadolibre Inc
NASDAQ:MELI
85.2B USD 5.4 75.4 32.3 41.4
CN
Meituan
HKEX:3690
650.8B HKD 2.2 43.3 48.4 48.4
UY
MercadoLibre Inc
BMV:MELIN
1.4T MXN 5.2 73.1 31.3 40.1
US
DoorDash Inc
NYSE:DASH
47B USD 5.2 -111.9 720.4 -90.6
P/E Multiple
Earnings Growth
CN
C
Changyou Alliance Group Ltd
HKEX:1039
Average P/E: 41.2
Negative Multiple: -7
N/A
US
Amazon.com Inc
NASDAQ:AMZN
52.3
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.3
144%
CN
Pinduoduo Inc
NASDAQ:PDD
22
141%
NL
Prosus NV
AEX:PRX
8.3
-13%
AR
Mercadolibre Inc
NASDAQ:MELI
75.4
221%
CN
Meituan
HKEX:3690
43.3
288%
UY
MercadoLibre Inc
BMV:MELIN
73.1
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -111.9 N/A
EV/EBITDA Multiple
EBITDA Growth
CN
C
Changyou Alliance Group Ltd
HKEX:1039
Average EV/EBITDA: 125.6
Negative Multiple: -73.4
N/A
US
Amazon.com Inc
NASDAQ:AMZN
20.3
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.7
44%
CN
Pinduoduo Inc
NASDAQ:PDD
18.6
199%
NL
Prosus NV
AEX:PRX
Negative Multiple: -234 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.3
127%
CN
Meituan
HKEX:3690
48.4
606%
UY
MercadoLibre Inc
BMV:MELIN
31.3
127%
US
DoorDash Inc
NYSE:DASH
720.4
N/A
EV/EBIT Multiple
EBIT Growth
CN
C
Changyou Alliance Group Ltd
HKEX:1039
Average EV/EBIT: 32.9
Negative Multiple: -73.4
N/A
US
Amazon.com Inc
NASDAQ:AMZN
41.3
155%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.7
68%
CN
Pinduoduo Inc
NASDAQ:PDD
18.9
205%
NL
Prosus NV
AEX:PRX
Negative Multiple: -234 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
41.4
158%
CN
Meituan
HKEX:3690
48.4
472%
UY
MercadoLibre Inc
BMV:MELIN
40.1
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -90.6 N/A

See Also

Discover More