Workhorse Group Inc
NASDAQ:WKHS

Watchlist Manager
Workhorse Group Inc Logo
Workhorse Group Inc
NASDAQ:WKHS
Watchlist
Price: 1.1 USD -3.51% Market Closed
Market Cap: 5.6m USD

Relative Value

The Relative Value of one WKHS stock under the Base Case scenario is 1.42 USD. Compared to the current market price of 1.1 USD, Workhorse Group Inc is Undervalued 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.

WKHS Relative Value
Base Case
1.42 USD
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
6
Median 3Y
8.9
Median 5Y
43.3
Industry
0.8
Forward
0.5
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-9.2
Industry
12.6
Forward
-0.1
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-31.2
Industry
7.6
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-3.6
Industry
13.1
vs History
82
vs Industry
28
Median 3Y
5.2
Median 5Y
10.4
Industry
1.5
vs History
77
vs Industry
6
Median 3Y
9.4
Median 5Y
40.1
Industry
1
Forward
1
vs History
vs Industry
85
Median 3Y
-16.9
Median 5Y
-32.9
Industry
4.9
vs History
vs Industry
65
Median 3Y
-4.6
Median 5Y
-17.1
Industry
8.1
Forward
-0.5
vs History
vs Industry
63
Median 3Y
-4.5
Median 5Y
-16.9
Industry
10.8
Forward
-0.3
vs History
vs Industry
62
Median 3Y
-4
Median 5Y
-29.9
Industry
8.3
vs History
vs Industry
47
Median 3Y
-3.3
Median 5Y
-27.3
Industry
9.8
vs History
96
vs Industry
33
Median 3Y
5.1
Median 5Y
40.2
Industry
1

Multiples Across Competitors

WKHS Competitors Multiples
Workhorse Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Workhorse Group Inc
NASDAQ:WKHS
5.6m USD 0.9 -0.1 -0.2 -0.2
US
Tesla Inc
NASDAQ:TSLA
902.4B USD 9.4 141.7 68.8 123
JP
Toyota Motor Corp
TSE:7203
36.4T JPY 0.8 7.1 6.6 9.6
CN
BYD Co Ltd
SZSE:002594
1T CNY 1.3 23.2 20.8 20.8
IT
Ferrari NV
MIL:RACE
79.6B EUR 11.9 52.3 31.9 43.2
DE
Mercedes Benz Group AG
MIL:MBG
75.3B EUR 0.5 4.9 4.5 6.1
DE
Daimler AG
XETRA:DAI
67.5B EUR 0.4 3.7 4 5.4
DE
Volkswagen AG
XETRA:VOW
49.7B EUR 0.2 4.6 1.8 4.2
DE
Mercedes-Benz Group AG
XETRA:MBG
47.7B EUR 0.3 4.7 5 7.8
DE
Bayerische Motoren Werke AG
XETRA:BMW
46.7B EUR 0.3 6.4 4.6 8.1
JP
Honda Motor Co Ltd
TSE:7267
6.9T JPY 0.3 6.6 3.9 5.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Workhorse Group Inc
NASDAQ:WKHS
Average EV/EBITDA: 15.2
Negative Multiple: -0.2
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
68.8
29%
2.4
JP
Toyota Motor Corp
TSE:7203
6.6
0%
N/A
CN
BYD Co Ltd
SZSE:002594
20.8
55%
0.4
IT
Ferrari NV
MIL:RACE
31.9
11%
2.9
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
DE
Daimler AG
XETRA:DAI
4
N/A N/A
DE
V
Volkswagen AG
XETRA:VOW
1.8
-2%
N/A
DE
Mercedes-Benz Group AG
XETRA:MBG
5
5%
1
DE
Bayerische Motoren Werke AG
XETRA:BMW
4.6
6%
0.8
JP
Honda Motor Co Ltd
TSE:7267
3.9
1%
3.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Workhorse Group Inc
NASDAQ:WKHS
Average EV/EBIT: 23.4
Negative Multiple: -0.2
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
123
27%
4.6
JP
Toyota Motor Corp
TSE:7203
9.6
N/A N/A
CN
BYD Co Ltd
SZSE:002594
20.8
26%
0.8
IT
Ferrari NV
MIL:RACE
43.2
12%
3.6
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
DE
V
Volkswagen AG
XETRA:VOW
4.2
-2%
N/A
DE
Mercedes-Benz Group AG
XETRA:MBG
7.8
-1%
N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
8.1
2%
4
JP
Honda Motor Co Ltd
TSE:7267
5.8
N/A N/A