Weimob Inc
HKEX:2013

Watchlist Manager
Weimob Inc Logo
Weimob Inc
HKEX:2013
Watchlist
Price: 1.92 HKD -0.52% Market Closed
Market Cap: 7.6B HKD

Relative Value

The Relative Value of one Weimob Inc stock under the Base Case scenario is 2 HKD. Compared to the current market price of 1.92 HKD, Weimob Inc is Undervalued by 4%.

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 HKD
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
35
Median 3Y
4.6
Median 5Y
5.3
Industry
2.4
Forward
3.7
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-7
Industry
22.4
Forward
-2 058.4
vs History
vs Industry
8
Median 3Y
-12.3
Median 5Y
-16
Industry
16.1
vs History
vs Industry
38
Median 3Y
-6.3
Median 5Y
7
Industry
20.7
vs History
55
vs Industry
44
Median 3Y
3.3
Median 5Y
3.4
Industry
3
vs History
52
vs Industry
32
Median 3Y
3.8
Median 5Y
4.3
Industry
2.4
Forward
3
vs History
47
vs Industry
38
Median 3Y
6.3
Median 5Y
8.1
Industry
4.8
vs History
vs Industry
Median 3Y
-6.9
Median 5Y
-7.3
Industry
12.2
Forward
12.9
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-7.1
Industry
15.9
Forward
-89
vs History
vs Industry
7
Median 3Y
-11.4
Median 5Y
-13.5
Industry
14.7
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-9.5
Industry
17
vs History
71
vs Industry
61
Median 3Y
1.1
Median 5Y
1.4
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Weimob Inc 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
Weimob Inc
HKEX:2013
6.9B HKD 5.1 -5.2 -6.6 -6.6
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
431.4B USD 110.7 393.8 485.2 500.1
DE
SAP SE
XETRA:SAP
242.4B EUR 6.6 34.2 21 23.8
US
Salesforce Inc
NYSE:CRM
245.9B USD 6.1 34 19.8 27.4
US
Applovin Corp
NASDAQ:APP
245.3B USD 44.4 86.7 68.7 74.7
US
Intuit Inc
NASDAQ:INTU
182.6B USD 9.4 44.3 30.7 35.5
US
Adobe Inc
NASDAQ:ADBE
146.1B USD 6.3 21 15.8 17.4
US
NCR Corp
LSE:0K45
124.6B USD 47 -2 042 354.2 1 036.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
91.3B USD 17.5 86.1 48.8 55.3
US
Synopsys Inc
NASDAQ:SNPS
86.4B USD 13.4 43.2 68.6 88.9
P/S Multiple
Revenue Growth P/S to Growth
CN
Weimob Inc
HKEX:2013
Average P/S: 21 288.9
5.1
15%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
110.7
46%
2.4
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.4
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.4
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
10%
0.6
US
N
NCR Corp
LSE:0K45
47
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.5
14%
1.3
US
Synopsys Inc
NASDAQ:SNPS
13.4
21%
0.6
P/E Multiple
Earnings Growth PEG
CN
Weimob Inc
HKEX:2013
Average P/E: 92.9
Negative Multiple: -5.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
393.8
94%
4.2
DE
SAP SE
XETRA:SAP
34.2
48%
0.7
US
Salesforce Inc
NYSE:CRM
34
31%
1.1
US
Applovin Corp
NASDAQ:APP
86.7
61%
1.4
US
Intuit Inc
NASDAQ:INTU
44.3
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
21
26%
0.8
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 042
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.1
35%
2.5
US
Synopsys Inc
NASDAQ:SNPS
43.2
13%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Weimob Inc
HKEX:2013
Average EV/EBITDA: 123.6
Negative Multiple: -6.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
485.2
137%
3.5
DE
SAP SE
XETRA:SAP
21
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.8
24%
0.8
US
Applovin Corp
NASDAQ:APP
68.7
52%
1.3
US
Intuit Inc
NASDAQ:INTU
30.7
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.8
17%
0.9
US
N
NCR Corp
LSE:0K45
354.2
16%
22.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
48.8
27%
1.8
US
Synopsys Inc
NASDAQ:SNPS
68.6
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Weimob Inc
HKEX:2013
Average EV/EBIT: 206.6
Negative Multiple: -6.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
500.1
141%
3.5
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.4
33%
0.8
US
Applovin Corp
NASDAQ:APP
74.7
57%
1.3
US
Intuit Inc
NASDAQ:INTU
35.5
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.4
20%
0.9
US
N
NCR Corp
LSE:0K45
1 036.2
70%
14.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.3
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
88.9
49%
1.8