Tsui Wah Holdings Ltd
HKEX:1314

Watchlist Manager
Tsui Wah Holdings Ltd Logo
Tsui Wah Holdings Ltd
HKEX:1314
Watchlist
Price: 0.164 HKD -0.61% Market Closed
Market Cap: 231.4m HKD
Section:
 

Relative Value

The Relative Value of one Tsui Wah Holdings Ltd stock under the Base Case scenario is 0.356 HKD. Compared to the current market price of 0.164 HKD, Tsui Wah Holdings Ltd is Undervalued by 54%.

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
0.356 HKD
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
98
vs Industry
84
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4
More Details
21.4
P/E
P/E
Price to Earnings
21.4
vs History
14
vs Industry
53
Median 3Y
8.4
Median 5Y
5.1
Industry
20.1
More Details
2.2
P/OCF
P/OCF
Price to OCF
2.2
vs History
65
vs Industry
67
Median 3Y
2.4
Median 5Y
2.4
Industry
9.7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
54
Median 3Y
-5.6
Median 5Y
-4.7
Industry
18.5
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
96
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
2.1
More Details
0.2
EV/S
EV/S
Enterprise Value to Sales
0.2
vs History
80
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
1.9
More Details
0.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.3
vs History
80
vs Industry
89
Median 3Y
0.4
Median 5Y
0.5
Industry
3.8
More Details
1.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
1.8
vs History
63
vs Industry
15
Median 3Y
2.7
Median 5Y
2.7
Industry
10.6
More Details
173.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
173.5
vs History
4
vs Industry
26
Median 3Y
-2.4
Median 5Y
-3.2
Industry
16.6
More Details
2
EV/OCF
EV/OCF
Enterprise Value to OCF
2
vs History
73
vs Industry
73
Median 3Y
2.2
Median 5Y
2.5
Industry
11.4
More Details
3.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
3.3
vs History
53
vs Industry
62
Median 3Y
2.8
Median 5Y
3.4
Industry
16.3
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
79
vs Industry
82
Median 3Y
0.4
Median 5Y
0.5
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
Tsui Wah Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Tsui Wah Holdings Ltd
HKEX:1314
231.4m HKD 0.3 21.4 1.8 173.5
US
McDonald's Corp
NYSE:MCD
224B USD 8.5 26.6 18.3 21.5
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
96.7B USD 2.6 52.1 20.1 30.1
UK
Compass Group PLC
LSE:CPG
39.6B GBP 0.9 21.2 11.7 15.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
47.3B USD 4 30.8 19.9 23.5
US
Yum! Brands Inc
NYSE:YUM
42B USD 5.2 29 18.8 20.2
CA
Restaurant Brands International Inc
NYSE:QSR
32B USD 3.5 34.8 16.5 18.5
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 379.3 430.5 -398
US
Darden Restaurants Inc
NYSE:DRI
21.6B USD 1.7 19.6 12.9 17.6
CN
MIXUE Group
HKEX:2097
155.1B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Tsui Wah Holdings Ltd
HKEX:1314
Average EV/EBITDA: 433.6
1.8
N/A N/A
US
McDonald's Corp
NYSE:MCD
18.3
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.1
13%
1.5
UK
Compass Group PLC
LSE:CPG
11.7
17%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
19.9
8%
2.5
US
Yum! Brands Inc
NYSE:YUM
18.8
8%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
16.5
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
430.5
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
12.9
8%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Tsui Wah Holdings Ltd
HKEX:1314
Average EV/EBIT: 563.5
173.5
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.5
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
30.1
18%
1.7
UK
Compass Group PLC
LSE:CPG
15.2
15%
1
US
Chipotle Mexican Grill Inc
NYSE:CMG
23.5
7%
3.4
US
Yum! Brands Inc
NYSE:YUM
20.2
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.5
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -398 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
17.6
9%
2
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.