Regina Miracle International (Holdings) Ltd
HKEX:2199
Relative Value
The Relative Value of one Regina Miracle International (Holdings) Ltd stock under the Base Case scenario is 6.62 HKD. Compared to the current market price of 2.68 HKD, Regina Miracle International (Holdings) Ltd is Undervalued by 59%.
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.
Multiples Across Competitors
Competitors Multiples
Regina Miracle International (Holdings) Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
HK |
R
|
Regina Miracle International (Holdings) Ltd
HKEX:2199
|
3.3B HKD | 0.4 | 5.7 | 5.7 | 5.7 | |
FR |
![]() |
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
|
419B EUR | 5.3 | 29.7 | 16.1 | 20.9 | |
FR |
![]() |
Hermes International SCA
PAR:RMS
|
206B EUR | 17.8 | 61.2 | 36.6 | 41.2 | |
FR |
C
|
Christian Dior SE
PAR:CDI
|
143B EUR | 1.8 | 24.7 | 6 | 7.7 | |
CH |
![]() |
Compagnie Financiere Richemont SA
SIX:CFR
|
86.1B CHF | 4.4 | 283.1 | 13.1 | 17 | |
FR |
E
|
EssilorLuxottica SA
PAR:EL
|
77.9B EUR | 3.2 | 36.2 | 14.2 | 27.9 | |
FR |
![]() |
Kering SA
PAR:KER
|
62.7B EUR | 3.1 | 17.4 | 9.4 | 12.2 | |
CA |
![]() |
Lululemon Athletica Inc
NASDAQ:LULU
|
44.6B USD | 5.5 | 52.2 | 21.5 | 25.2 | |
IN |
![]() |
Titan Company Ltd
NSE:TITAN
|
2.5T INR | 6.5 | 82.1 | 54.4 | 59.7 | |
DE |
![]() |
Adidas AG
XETRA:ADS
|
27.7B EUR | 1.2 | 308.2 | 19.8 | 107.2 | |
CN |
![]() |
ANTA Sports Products Ltd
HKEX:2020
|
218B HKD | 3.7 | 26 | 15.5 | 15.5 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
HK |
R
|
Regina Miracle International (Holdings) Ltd
HKEX:2199
|
0.4
|
16%
|
FR |
![]() |
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
|
5.3
|
33%
|
FR |
![]() |
Hermes International SCA
PAR:RMS
|
17.8
|
45%
|
FR |
C
|
Christian Dior SE
PAR:CDI
|
1.8
|
-32%
|
CH |
![]() |
Compagnie Financiere Richemont SA
SIX:CFR
|
4.4
|
20%
|
FR |
E
|
EssilorLuxottica SA
PAR:EL
|
3.2
|
19%
|
FR |
![]() |
Kering SA
PAR:KER
|
3.1
|
23%
|
CA |
![]() |
Lululemon Athletica Inc
NASDAQ:LULU
|
5.5
|
48%
|
IN |
![]() |
Titan Company Ltd
NSE:TITAN
|
6.5
|
86%
|
DE |
![]() |
Adidas AG
XETRA:ADS
|
1.2
|
12%
|
CN |
![]() |
ANTA Sports Products Ltd
HKEX:2020
|
3.7
|
58%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
HK |
R
|
Regina Miracle International (Holdings) Ltd
HKEX:2199
|
5.7
|
37%
|
FR |
![]() |
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
|
29.7
|
45%
|
FR |
![]() |
Hermes International SCA
PAR:RMS
|
61.2
|
46%
|
FR |
C
|
Christian Dior SE
PAR:CDI
|
24.7
|
-48%
|
CH |
![]() |
Compagnie Financiere Richemont SA
SIX:CFR
|
283.1
|
49%
|
FR |
E
|
EssilorLuxottica SA
PAR:EL
|
36.2
|
76%
|
FR |
![]() |
Kering SA
PAR:KER
|
17.4
|
35%
|
CA |
![]() |
Lululemon Athletica Inc
NASDAQ:LULU
|
52.2
|
133%
|
IN |
![]() |
Titan Company Ltd
NSE:TITAN
|
82.1
|
125%
|
DE |
![]() |
Adidas AG
XETRA:ADS
|
308.2
|
111%
|
CN |
![]() |
ANTA Sports Products Ltd
HKEX:2020
|
26
|
86%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
HK |
R
|
Regina Miracle International (Holdings) Ltd
HKEX:2199
|
5.7
|
80%
|
FR |
![]() |
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
|
16.1
|
34%
|
FR |
![]() |
Hermes International SCA
PAR:RMS
|
36.6
|
43%
|
FR |
C
|
Christian Dior SE
PAR:CDI
|
6
|
-49%
|
CH |
![]() |
Compagnie Financiere Richemont SA
SIX:CFR
|
13.1
|
11%
|
FR |
E
|
EssilorLuxottica SA
PAR:EL
|
14.2
|
31%
|
FR |
![]() |
Kering SA
PAR:KER
|
9.4
|
24%
|
CA |
![]() |
Lululemon Athletica Inc
NASDAQ:LULU
|
21.5
|
60%
|
IN |
![]() |
Titan Company Ltd
NSE:TITAN
|
54.4
|
109%
|
DE |
![]() |
Adidas AG
XETRA:ADS
|
19.8
|
49%
|
CN |
![]() |
ANTA Sports Products Ltd
HKEX:2020
|
15.5
|
104%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
HK |
R
|
Regina Miracle International (Holdings) Ltd
HKEX:2199
|
5.7
|
24%
|
FR |
![]() |
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
|
20.9
|
43%
|
FR |
![]() |
Hermes International SCA
PAR:RMS
|
41.2
|
44%
|
FR |
C
|
Christian Dior SE
PAR:CDI
|
7.7
|
-45%
|
CH |
![]() |
Compagnie Financiere Richemont SA
SIX:CFR
|
17
|
25%
|
FR |
E
|
EssilorLuxottica SA
PAR:EL
|
27.9
|
70%
|
FR |
![]() |
Kering SA
PAR:KER
|
12.2
|
27%
|
CA |
![]() |
Lululemon Athletica Inc
NASDAQ:LULU
|
25.2
|
61%
|
IN |
![]() |
Titan Company Ltd
NSE:TITAN
|
59.7
|
122%
|
DE |
![]() |
Adidas AG
XETRA:ADS
|
107.2
|
183%
|
CN |
![]() |
ANTA Sports Products Ltd
HKEX:2020
|
15.5
|
74%
|