Nayuki Holdings Ltd
HKEX:2150

Watchlist Manager
Nayuki Holdings Ltd Logo
Nayuki Holdings Ltd
HKEX:2150
Watchlist
Price: 1.09 HKD -3.54% Market Closed
Market Cap: HK$1.9B

Relative Value

The Relative Value of one Nayuki Holdings Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 1.09 HKD, Nayuki Holdings Ltd is hidden .

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.

Nayuki Holdings Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Nayuki Holdings Ltd 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
Nayuki Holdings Ltd
HKEX:2150
1.9B HKD 0.4 -2.8 -0.5 -0.5
US
McDonald's Corp
NYSE:MCD
224.7B USD 8.6 26.7 18.3 21.6
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
105.2B USD 2.8 77.1 22 33
UK
Compass Group PLC
LSE:CPG
37.3B GBP 0.8 20 10.8 13.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.5B USD 4.4 33.5 21.7 25.7
US
Yum! Brands Inc
NYSE:YUM
43.4B USD 5.4 30 19.3 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
30.5B USD 3.3 33 15.9 17.8
IN
Eternal Ltd
NSE:ETERNAL
2.5T INR 5.8 1 078.1 403.1 -390.2
US
Darden Restaurants Inc
NYSE:DRI
22.7B USD 1.8 20.4 13.5 18.4
CN
MIXUE Group
HKEX:2097
151.7B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
CN
Nayuki Holdings Ltd
HKEX:2150
Average P/E: 1 022.9
Negative Multiple: -2.8
N/A N/A
US
McDonald's Corp
NYSE:MCD
26.7
8%
3.3
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
77.1
30%
2.6
UK
Compass Group PLC
LSE:CPG
20
18%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
33.5
8%
4.2
US
Yum! Brands Inc
NYSE:YUM
30
12%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
33
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 078.1
100%
10.8
US
Darden Restaurants Inc
NYSE:DRI
20.4
12%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Nayuki Holdings Ltd
HKEX:2150
Average EV/EBITDA: 478.9
Negative Multiple: -0.5
4%
N/A
US
McDonald's Corp
NYSE:MCD
18.3
6%
3.1
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
22
12%
1.8
UK
Compass Group PLC
LSE:CPG
10.8
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.7
8%
2.7
US
Yum! Brands Inc
NYSE:YUM
19.3
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
15.9
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
403.1
116%
3.5
US
Darden Restaurants Inc
NYSE:DRI
13.5
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Nayuki Holdings Ltd
HKEX:2150
Average EV/EBIT: 612.8
Negative Multiple: -0.5
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.6
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
33
16%
2.1
UK
Compass Group PLC
LSE:CPG
13.8
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.7
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.7
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
17.8
8%
2.2
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -390.2 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.4
9%
2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A