I

Inspur International Ltd
HKEX:596

Watchlist Manager
Inspur International Ltd
HKEX:596
Watchlist
Price: 6.07 HKD 12.62% Market Closed
Market Cap: 7.4B HKD

Relative Value

The Relative Value of one Inspur International Ltd stock under the Base Case scenario is 9 HKD. Compared to the current market price of 6.07 HKD, Inspur International Ltd is Undervalued by 33%.

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
9 HKD
Undervaluation 33%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
73
Median 3Y
0.5
Median 5Y
0.7
Industry
2.4
Forward
0.7
vs History
61
vs Industry
24
Median 3Y
16.3
Median 5Y
16.3
Industry
22.3
Forward
11
vs History
vs Industry
7
Median 3Y
-6
Median 5Y
17.2
Industry
16
vs History
vs Industry
9
Median 3Y
-6
Median 5Y
18.9
Industry
20.9
vs History
22
vs Industry
37
Median 3Y
2
Median 5Y
1.6
Industry
3
vs History
30
vs Industry
71
Median 3Y
0.4
Median 5Y
0.5
Industry
2.4
Forward
0.7
vs History
28
vs Industry
55
Median 3Y
1.6
Median 5Y
1.6
Industry
4.9
vs History
53
vs Industry
24
Median 3Y
11.9
Median 5Y
11.1
Industry
12.2
Forward
8.7
vs History
57
vs Industry
27
Median 3Y
12.8
Median 5Y
11.9
Industry
15.9
Forward
9.5
vs History
vs Industry
8
Median 3Y
-4.8
Median 5Y
11.5
Industry
14.7
vs History
vs Industry
7
Median 3Y
-4.8
Median 5Y
12.4
Industry
17.4
vs History
19
vs Industry
57
Median 3Y
0.8
Median 5Y
0.7
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Inspur International 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
HK
Inspur International Ltd
HKEX:596
6.9B HKD 0.7 11.9 9.7 9.7
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
421.1B USD 108.1 384.4 473.4 488
DE
SAP SE
XETRA:SAP
246.7B EUR 6.8 34.9 21.4 24.2
US
Salesforce Inc
NYSE:CRM
244.9B USD 6.1 33.9 19.7 27.2
US
Applovin Corp
NASDAQ:APP
219.3B USD 39.7 77.5 61.5 66.8
US
Intuit Inc
NASDAQ:INTU
180.2B USD 9.3 43.8 30.3 35
US
NCR Corp
LSE:0K45
143.4B USD 54.1 -2 350.2 407.3 1 191.6
US
Adobe Inc
NASDAQ:ADBE
139.8B USD 5.9 19.6 14.6 16
US
Synopsys Inc
NASDAQ:SNPS
97.7B USD 13.8 73.3 68.7 118.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
89.2B USD 17.1 84.1 47.7 54
P/S Multiple
Revenue Growth P/S to Growth
HK
I
Inspur International Ltd
HKEX:596
Average P/S: 21 288.4
0.7
12%
0.1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
108.1
46%
2.3
DE
SAP SE
XETRA:SAP
6.8
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
10%
0.6
US
Applovin Corp
NASDAQ:APP
39.7
29%
1.4
US
Intuit Inc
NASDAQ:INTU
9.3
13%
0.7
US
N
NCR Corp
LSE:0K45
54.1
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.9
10%
0.6
US
Synopsys Inc
NASDAQ:SNPS
13.8
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.1
14%
1.2
P/E Multiple
Earnings Growth PEG
HK
I
Inspur International Ltd
HKEX:596
Average P/E: 84.8
11.9
33%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
384.4
94%
4.1
DE
SAP SE
XETRA:SAP
34.9
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.9
32%
1.1
US
Applovin Corp
NASDAQ:APP
77.5
61%
1.3
US
Intuit Inc
NASDAQ:INTU
43.8
31%
1.4
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 350.2
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
19.6
21%
0.9
US
Synopsys Inc
NASDAQ:SNPS
73.3
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.1
34%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
I
Inspur International Ltd
HKEX:596
Average EV/EBITDA: 115.4
9.7
25%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
473.4
137%
3.5
DE
SAP SE
XETRA:SAP
21.4
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.7
24%
0.8
US
Applovin Corp
NASDAQ:APP
61.5
53%
1.2
US
Intuit Inc
NASDAQ:INTU
30.3
27%
1.1
US
N
NCR Corp
LSE:0K45
407.3
16%
25.5
US
Adobe Inc
NASDAQ:ADBE
14.6
16%
0.9
US
Synopsys Inc
NASDAQ:SNPS
68.7
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.7
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
I
Inspur International Ltd
HKEX:596
Average EV/EBIT: 203.1
9.7
27%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
488
141%
3.5
DE
SAP SE
XETRA:SAP
24.2
21%
1.2
US
Salesforce Inc
NYSE:CRM
27.2
34%
0.8
US
Applovin Corp
NASDAQ:APP
66.8
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35
32%
1.1
US
N
NCR Corp
LSE:0K45
1 191.6
70%
17
US
Adobe Inc
NASDAQ:ADBE
16
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
118.2
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
54
30%
1.8