Smart Share Global Ltd
NASDAQ:EM

Watchlist Manager
Smart Share Global Ltd Logo
Smart Share Global Ltd
NASDAQ:EM
Watchlist
Price: 1.15 USD Market Closed
Market Cap: 291.6m USD

Relative Value

The Relative Value of one EM stock under the Base Case scenario is 0.9 USD. Compared to the current market price of 1.15 USD, Smart Share Global Ltd is Overvalued by 22%.

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.

EM Relative Value
Base Case
0.9 USD
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
35
Median 3Y
0.7
Median 5Y
0.7
Industry
0.6
Forward
1
vs History
vs Industry
19
Median 3Y
-4
Median 5Y
-2.9
Industry
17.2
Forward
11.1
vs History
42
vs Industry
55
Median 3Y
3.3
Median 5Y
3.6
Industry
8.6
vs History
83
vs Industry
2
Median 3Y
60
Median 5Y
106.3
Industry
17.5
vs History
32
vs Industry
64
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7
vs History
23
vs Industry
Median 3Y
0.7
Median 5Y
0.4
Industry
0.7
Forward
1
vs History
22
vs Industry
Median 3Y
1.1
Median 5Y
0.7
Industry
2.3
vs History
35
vs Industry
26
Median 3Y
4.7
Median 5Y
4.9
Industry
8.7
Forward
22.3
vs History
vs Industry
0
Median 3Y
-24.6
Median 5Y
2.2
Industry
13.3
Forward
22.3
vs History
28
vs Industry
Median 3Y
2.5
Median 5Y
2.1
Industry
10
vs History
28
vs Industry
43
Median 3Y
11
Median 5Y
9.4
Industry
14.2
vs History
30
vs Industry
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1

Multiples Across Competitors

EM Competitors Multiples
Smart Share Global 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
Smart Share Global Ltd
NASDAQ:EM
291.6m USD 1.1 -145.2 7.5 -28.6
US
Best Buy Co Inc
NYSE:BBY
14.2B USD 0.3 22.1 5.6 8.3
JP
Hikari Tsushin Inc
TSE:9435
2T JPY 2.8 14.3 19.5 22.5
US
GameStop Corp
NYSE:GME
9.5B USD 2.5 22.4 19.7 21.6
AU
JB Hi-Fi Ltd
ASX:JBH
9.8B AUD 0.9 21.3 14.3 14.3
VN
Mobile World Investment Corp
VN:MWG
128.6T VND 0.9 22.1 14.8 20.6
JP
Yamada Holdings Co Ltd
TSE:9831
450.7B JPY 0.3 16.7 9.9 16.6
DE
Ceconomy AG
XETRA:CEC
2.2B EUR 0.1 -61.5 2.8 10.7
JP
Nojima Corp
TSE:7419
360.7B JPY 0.4 9.6 4.2 6
CN
Suning.Com Co Ltd
SZSE:002024
14.9B CNY 0.3 176.1 93.8 93.8
UK
Currys PLC
LSE:CURY
1.4B GBP 0.2 10.8 3.8 8.4
P/E Multiple
Earnings Growth PEG
CN
Smart Share Global Ltd
NASDAQ:EM
Average P/E: 35
Negative Multiple: -145.2
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
22.1
19%
1.2
JP
Hikari Tsushin Inc
TSE:9435
14.3
3%
4.8
US
GameStop Corp
NYSE:GME
22.4
41%
0.5
AU
JB Hi-Fi Ltd
ASX:JBH
21.3
8%
2.7
VN
M
Mobile World Investment Corp
VN:MWG
22.1
35%
0.6
JP
Yamada Holdings Co Ltd
TSE:9831
16.7
20%
0.8
DE
Ceconomy AG
XETRA:CEC
Negative Multiple: -61.5 N/A N/A
JP
Nojima Corp
TSE:7419
9.6
N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
176.1
34%
5.2
UK
Currys PLC
LSE:CURY
10.8
14%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Smart Share Global Ltd
NASDAQ:EM
Average EV/EBITDA: 17.8
7.5
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
5.6
3%
1.9
JP
Hikari Tsushin Inc
TSE:9435
19.5
9%
2.2
US
GameStop Corp
NYSE:GME
19.7
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.3
18%
0.8
VN
M
Mobile World Investment Corp
VN:MWG
14.8
18%
0.8
JP
Yamada Holdings Co Ltd
TSE:9831
9.9
4%
2.5
DE
Ceconomy AG
XETRA:CEC
2.8
10%
0.3
JP
Nojima Corp
TSE:7419
4.2
N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
93.8
54%
1.7
UK
Currys PLC
LSE:CURY
3.8
2%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Smart Share Global Ltd
NASDAQ:EM
Average EV/EBIT: 22.3
Negative Multiple: -28.6
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8.3
5%
1.7
JP
Hikari Tsushin Inc
TSE:9435
22.5
N/A N/A
US
GameStop Corp
NYSE:GME
21.6
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.3
7%
2
VN
M
Mobile World Investment Corp
VN:MWG
20.6
31%
0.7
JP
Yamada Holdings Co Ltd
TSE:9831
16.6
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.7
27%
0.4
JP
Nojima Corp
TSE:7419
6
N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
93.8
41%
2.3
UK
Currys PLC
LSE:CURY
8.4
6%
1.4