Relative Value

The Relative Value of one Doumob stock under the Base Case scenario is 0.063 HKD. Compared to the current market price of 0.125 HKD, Doumob is Overvalued by 49%.

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
0.063 HKD
Overvaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Doumob 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
Doumob
HKEX:1917
287.5m HKD 4.5 -17.4 -18 -18
US
Alphabet Inc
NASDAQ:GOOGL
4.1T USD 10.8 33.4 28.4 32.8
US
Meta Platforms Inc
NASDAQ:META
1.8T USD 8.9 29.5 17.3 21.1
CN
Tencent Holdings Ltd
HKEX:700
5.2T HKD 6.5 21.6 18 18
US
Reelcause Inc
OTC:RCIT
139.7B USD 0 -0.1 3.5 6.8
CN
Baidu Inc
NASDAQ:BIDU
51.9B USD 2.8 43.1 166.8 166.8
CN
Kuaishou Technology
HKEX:1024
312.5B HKD 2 16 11.1 11.1
JP
LY Corp
XMUN:YOJ
30.8B EUR 2.9 28 3 693.9 5 760.5
KR
Naver Corp
KRX:035420
39.9T KRW 3.4 18.3 15.8 15.8
NL
Nebius Group NV
NASDAQ:NBIS
22.3B USD 4 881.3 7 711.5 -430 124 -245 489.8
KR
Kakao Corp
KRX:035720
25.9T KRW 3.2 109.4 13.4 33.2
P/S Multiple
Revenue Growth P/S to Growth
CN
Doumob
HKEX:1917
Average P/S: 447.8
4.5
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
10.8
15%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.9
16%
0.6
CN
Tencent Holdings Ltd
HKEX:700
6.5
11%
0.6
US
R
Reelcause Inc
OTC:RCIT
0
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
2.8
3%
0.9
CN
Kuaishou Technology
HKEX:1024
2
11%
0.2
JP
L
LY Corp
XMUN:YOJ
2.9
8%
0.4
KR
Naver Corp
KRX:035420
3.4
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
4 881.3
303%
16.1
KR
Kakao Corp
KRX:035720
3.2
7%
0.5
P/E Multiple
Earnings Growth PEG
CN
Doumob
HKEX:1917
Average P/E: 890.1
Negative Multiple: -17.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
33.4
17%
2
US
Meta Platforms Inc
NASDAQ:META
29.5
14%
2.1
CN
Tencent Holdings Ltd
HKEX:700
21.6
19%
1.1
US
R
Reelcause Inc
OTC:RCIT
Negative Multiple: -0.1 N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
43.1
1%
43.1
CN
Kuaishou Technology
HKEX:1024
16
22%
0.7
JP
L
LY Corp
XMUN:YOJ
28
10%
2.8
KR
Naver Corp
KRX:035420
18.3
10%
1.8
NL
Nebius Group NV
NASDAQ:NBIS
7 711.5
N/A N/A
KR
Kakao Corp
KRX:035720
109.4
143%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Doumob
HKEX:1917
Average EV/EBITDA: 440.9
Negative Multiple: -18
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
28.4
26%
1.1
US
Meta Platforms Inc
NASDAQ:META
17.3
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
18
18%
1
US
R
Reelcause Inc
OTC:RCIT
3.5
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
166.8
-12%
N/A
CN
Kuaishou Technology
HKEX:1024
11.1
24%
0.5
JP
L
LY Corp
XMUN:YOJ
3 693.9
12%
307.8
KR
Naver Corp
KRX:035420
15.8
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -430 124 N/A N/A
KR
Kakao Corp
KRX:035720
13.4
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Doumob
HKEX:1917
Average EV/EBIT: 674
Negative Multiple: -18
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.8
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
21.1
10%
2.1
CN
Tencent Holdings Ltd
HKEX:700
18
18%
1
US
R
Reelcause Inc
OTC:RCIT
6.8
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
166.8
1%
166.8
CN
Kuaishou Technology
HKEX:1024
11.1
30%
0.4
JP
L
LY Corp
XMUN:YOJ
5 760.5
N/A N/A
KR
Naver Corp
KRX:035420
15.8
12%
1.3
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -245 489.8 N/A N/A
KR
Kakao Corp
KRX:035720
33.2
32%
1