China Harmony Auto Holding Ltd banner
C

China Harmony Auto Holding Ltd
HKEX:3836

Watchlist Manager
China Harmony Auto Holding Ltd
HKEX:3836
Watchlist
Price: 0.99 HKD -1.98% Market Closed
Market Cap: HK$1.5B

Relative Value

The Relative Value of one China Harmony Auto Holding Ltd stock under the Base Case scenario is 4.19 HKD. Compared to the current market price of 0.99 HKD, China Harmony Auto Holding Ltd is Undervalued by 76%.

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
4.19 HKD
Undervaluation 76%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
China Harmony Auto Holding 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
China Harmony Auto Holding Ltd
HKEX:3836
1.5B HKD 0.1 -5.9 -49.5 -49.5
US
Carvana Co
NYSE:CVNA
87.7B USD 4.8 140 45.5 52.9
US
O'Reilly Automotive Inc
NASDAQ:ORLY
79.8B USD 4.6 32.1 22.1 25.4
US
Autozone Inc
NYSE:AZO
60.7B USD 3.1 24.6 16.5 19.4
ZA
Motus Holdings Ltd
JSE:MTH
22.7B ZAR 0.2 9.3 6.7 6.7
US
Penske Automotive Group Inc
NYSE:PAG
10.9B USD 0.4 11.6 11 12.4
TW
Hotai Motor Co Ltd
TWSE:2207
291.9B TWD 1.2 16 21.9 50.2
US
Lithia Motors Inc
NYSE:LAD
8.4B USD 0.2 9.3 11.1 13.2
US
AutoNation Inc
NYSE:AN
8B USD 0.3 12.2 10.1 11.8
US
Murphy Usa Inc
NYSE:MUSA
7B USD 0.4 14.9 9.2 12.6
BR
Vibra Energia SA
BOVESPA:VBBR3
36.9B BRL 0.2 6.7 13.8 17.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
China Harmony Auto Holding Ltd
HKEX:3836
Average EV/EBITDA: 16.8
Negative Multiple: -49.5
N/A N/A
US
Carvana Co
NYSE:CVNA
45.5
44%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
22.1
8%
2.8
US
Autozone Inc
NYSE:AZO
16.5
8%
2.1
ZA
M
Motus Holdings Ltd
JSE:MTH
6.7
23%
0.3
US
Penske Automotive Group Inc
NYSE:PAG
11
2%
5.5
TW
Hotai Motor Co Ltd
TWSE:2207
21.9
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
11.1
3%
3.7
US
AutoNation Inc
NYSE:AN
10.1
4%
2.5
US
Murphy Usa Inc
NYSE:MUSA
9.2
3%
3.1
BR
Vibra Energia SA
BOVESPA:VBBR3
13.8
22%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
China Harmony Auto Holding Ltd
HKEX:3836
Average EV/EBIT: 22.2
Negative Multiple: -49.5
N/A N/A
US
Carvana Co
NYSE:CVNA
52.9
51%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25.4
8%
3.2
US
Autozone Inc
NYSE:AZO
19.4
8%
2.4
ZA
M
Motus Holdings Ltd
JSE:MTH
6.7
7%
1
US
Penske Automotive Group Inc
NYSE:PAG
12.4
1%
12.4
TW
Hotai Motor Co Ltd
TWSE:2207
50.2
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
13.2
5%
2.6
US
AutoNation Inc
NYSE:AN
11.8
3%
3.9
US
Murphy Usa Inc
NYSE:MUSA
12.6
1%
12.6
BR
Vibra Energia SA
BOVESPA:VBBR3
17.2
19%
0.9