Weimob Inc
HKEX:2013

Watchlist Manager
Weimob Inc Logo
Weimob Inc
HKEX:2013
Watchlist
Price: 1.99 HKD 2.58% Market Closed
Market Cap: 7.2B HKD

Relative Value

The Relative Value of one Weimob Inc stock under the Base Case scenario is 2.05 HKD. Compared to the current market price of 1.99 HKD, Weimob Inc is Undervalued by 3%.

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
2.05 HKD
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
35
Median 3Y
4.1
Median 5Y
5.4
Industry
2.5
Forward
3.5
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-7.7
Industry
23.1
Forward
-37.2
vs History
vs Industry
8
Median 3Y
-12
Median 5Y
-16.1
Industry
17.4
vs History
33
vs Industry
38
Median 3Y
-4.4
Median 5Y
10.1
Industry
21.6
vs History
46
vs Industry
44
Median 3Y
3
Median 5Y
3.5
Industry
3
vs History
60
vs Industry
32
Median 3Y
3.1
Median 5Y
4.4
Industry
2.5
Forward
2.6
vs History
49
vs Industry
38
Median 3Y
6.2
Median 5Y
7.2
Industry
5
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-7.3
Industry
12.7
Forward
19.4
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-6.8
Industry
16.4
Forward
-20.5
vs History
vs Industry
7
Median 3Y
-10.5
Median 5Y
-13.5
Industry
15.9
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-9.5
Industry
19.1
vs History
74
vs Industry
61
Median 3Y
1.2
Median 5Y
1.5
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Weimob Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Weimob Inc
HKEX:2013
6.7B HKD 4.6 -3.6 -5.6 -4.2
DE
SAP SE
XETRA:SAP
312B EUR 8.9 54.5 29.4 33.7
US
Palantir Technologies Inc
NYSE:PLTR
335.7B USD 107.8 588.2 758.6 814.3
US
Salesforce Inc
NYSE:CRM
259.9B USD 6.7 41.9 22.1 31.7
US
Intuit Inc
NASDAQ:INTU
214.5B USD 11.8 61.8 39.1 45.9
US
NCR Corp
LSE:0K45
174.4B USD 50.7 189.2 545.1 3 888.3
US
Adobe Inc
NASDAQ:ADBE
159.1B USD 7 23.2 18.2 20.1
US
Applovin Corp
NASDAQ:APP
119.4B USD 23.2 62.2 43.6 51.3
US
Microstrategy Inc
NASDAQ:MSTR
110.6B USD 240.8 -20.7 -3 448.6 -1 785.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.2B USD 18.1 81.5 51.6 58.9
US
Synopsys Inc
NASDAQ:SNPS
85.5B USD 13.7 39.5 51.8 62.5
P/S Multiple
Revenue Growth P/S to Growth
CN
Weimob Inc
HKEX:2013
Average P/S: 44.8
4.6
18%
0.3
DE
SAP SE
XETRA:SAP
8.9
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
107.8
33%
3.3
US
Salesforce Inc
NYSE:CRM
6.7
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.8
14%
0.8
US
N
NCR Corp
LSE:0K45
50.7
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
7
10%
0.7
US
Applovin Corp
NASDAQ:APP
23.2
22%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
240.8
4%
60.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
18.1
12%
1.5
US
Synopsys Inc
NASDAQ:SNPS
13.7
12%
1.1
P/E Multiple
Earnings Growth PEG
CN
Weimob Inc
HKEX:2013
Average P/E: 126.9
Negative Multiple: -3.6
N/A N/A
DE
SAP SE
XETRA:SAP
54.5
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
588.2
73%
8.1
US
Salesforce Inc
NYSE:CRM
41.9
31%
1.4
US
Intuit Inc
NASDAQ:INTU
61.8
36%
1.7
US
N
NCR Corp
LSE:0K45
189.2
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
23.2
27%
0.9
US
Applovin Corp
NASDAQ:APP
62.2
44%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -20.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.5
33%
2.5
US
Synopsys Inc
NASDAQ:SNPS
39.5
11%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Weimob Inc
HKEX:2013
Average EV/EBITDA: 173.3
Negative Multiple: -5.6
N/A N/A
DE
SAP SE
XETRA:SAP
29.4
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
758.6
109%
7
US
Salesforce Inc
NYSE:CRM
22.1
24%
0.9
US
Intuit Inc
NASDAQ:INTU
39.1
28%
1.4
US
N
NCR Corp
LSE:0K45
545.1
12%
45.4
US
Adobe Inc
NASDAQ:ADBE
18.2
17%
1.1
US
Applovin Corp
NASDAQ:APP
43.6
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 448.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.6
27%
1.9
US
Synopsys Inc
NASDAQ:SNPS
51.8
34%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Weimob Inc
HKEX:2013
Average EV/EBIT: 556.3
Negative Multiple: -4.2
N/A N/A
DE
SAP SE
XETRA:SAP
33.7
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
814.3
110%
7.4
US
Salesforce Inc
NYSE:CRM
31.7
33%
1
US
Intuit Inc
NASDAQ:INTU
45.9
37%
1.2
US
N
NCR Corp
LSE:0K45
3 888.3
90%
43.2
US
Adobe Inc
NASDAQ:ADBE
20.1
20%
1
US
Applovin Corp
NASDAQ:APP
51.3
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 785.5 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.9
28%
2.1
US
Synopsys Inc
NASDAQ:SNPS
62.5
39%
1.6