
Hypebeast Ltd
HKEX:150

Relative Value
The Relative Value of one
Hypebeast Ltd
stock under the Base Case scenario is
1.16
HKD.
Compared to the current market price of 0.31 HKD,
Hypebeast Ltd
is
Undervalued by 73%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Valuation Multiples
Multiples Across Competitors
Competitors Multiples
Hypebeast Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
HK |
![]() |
Hypebeast Ltd
HKEX:150
|
637M HKD | 0.6 | -71.5 | 3 | 3 | |
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
1.6T USD | 5.5 | 26.7 | 16.2 | 19.6 | |
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
679B USD | 5.8 | 31.7 | 17.8 | 23.6 | |
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
3T HKD | 4.8 | 14.4 | 23.5 | 23.5 | |
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
43B USD | 2.4 | 22.4 | 10.7 | 10.7 | |
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
232B HKD | 2.1 | -25.3 | -24.2 | -24.2 | |
KR |
![]() |
Naver Corp
KRX:035420
|
30.1T KRW | 3.5 | 47.4 | 15.1 | 21.4 | |
JP |
![]() |
Z Holdings Corp
TSE:4689
|
2.6T JPY | 1.6 | 14.5 | 9.5 | 18.6 | |
KR |
![]() |
Kakao Corp
KRX:035720
|
24.6T KRW | 3.4 | 192.9 | 19.2 | 42.7 | |
US |
![]() |
Pinterest Inc
NYSE:PINS
|
16.4B USD | 5.8 | -54.7 | -83.3 | -65.2 | |
US |
![]() |
Snap Inc
NYSE:SNAP
|
16.3B USD | 3.6 | -11.6 | -12.3 | -10.7 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
HK |
![]() |
Hypebeast Ltd
HKEX:150
|
0.6
|
N/A |
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
5.5
|
35%
|
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
5.8
|
32%
|
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
4.8
|
40%
|
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
2.4
|
35%
|
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
2.1
|
52%
|
KR |
![]() |
Naver Corp
KRX:035420
|
3.5
|
54%
|
JP |
![]() |
Z Holdings Corp
TSE:4689
|
1.6
|
20%
|
KR |
![]() |
Kakao Corp
KRX:035720
|
3.4
|
50%
|
US |
![]() |
Pinterest Inc
NYSE:PINS
|
5.8
|
52%
|
US |
![]() |
Snap Inc
NYSE:SNAP
|
3.6
|
46%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
HK |
![]() |
Hypebeast Ltd
HKEX:150
|
Negative Multiple: -71.5 | N/A |
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
26.7
|
58%
|
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
31.7
|
67%
|
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
14.4
|
5%
|
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
22.4
|
236%
|
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
Negative Multiple: -25.3 | N/A |
KR |
![]() |
Naver Corp
KRX:035420
|
47.4
|
102%
|
JP |
![]() |
Z Holdings Corp
TSE:4689
|
14.5
|
-34%
|
KR |
![]() |
Kakao Corp
KRX:035720
|
192.9
|
-33%
|
US |
![]() |
Pinterest Inc
NYSE:PINS
|
Negative Multiple: -54.7 | N/A |
US |
![]() |
Snap Inc
NYSE:SNAP
|
Negative Multiple: -11.6 | N/A |
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
HK |
![]() |
Hypebeast Ltd
HKEX:150
|
3
|
N/A |
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
16.2
|
76%
|
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
17.8
|
126%
|
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
23.5
|
156%
|
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
10.7
|
181%
|
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
Negative Multiple: -24.2 | N/A |
KR |
![]() |
Naver Corp
KRX:035420
|
15.1
|
40%
|
JP |
![]() |
Z Holdings Corp
TSE:4689
|
9.5
|
44%
|
KR |
![]() |
Kakao Corp
KRX:035720
|
19.2
|
48%
|
US |
![]() |
Pinterest Inc
NYSE:PINS
|
Negative Multiple: -83.3 | N/A |
US |
![]() |
Snap Inc
NYSE:SNAP
|
Negative Multiple: -12.3 | N/A |
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
HK |
![]() |
Hypebeast Ltd
HKEX:150
|
3
|
N/A |
US |
![]() |
Alphabet Inc
NASDAQ:GOOGL
|
19.6
|
49%
|
US |
![]() |
Meta Platforms Inc
NASDAQ:META
|
23.6
|
79%
|
CN |
![]() |
Tencent Holdings Ltd
HKEX:700
|
23.5
|
112%
|
CN |
![]() |
Baidu Inc
NASDAQ:BIDU
|
10.7
|
97%
|
CN |
![]() |
Kuaishou Technology
HKEX:1024
|
Negative Multiple: -24.2 | N/A |
KR |
![]() |
Naver Corp
KRX:035420
|
21.4
|
56%
|
JP |
![]() |
Z Holdings Corp
TSE:4689
|
18.6
|
65%
|
KR |
![]() |
Kakao Corp
KRX:035720
|
42.7
|
88%
|
US |
![]() |
Pinterest Inc
NYSE:PINS
|
Negative Multiple: -65.2 | N/A |
US |
![]() |
Snap Inc
NYSE:SNAP
|
Negative Multiple: -10.7 | N/A |