L

LQR House Inc
NASDAQ:YHC

Watchlist Manager
LQR House Inc
NASDAQ:YHC
Watchlist
Price: 1.91 USD 18.63% Market Closed
Market Cap: 2m USD

Relative Value

The Relative Value of one YHC stock under the Base Case scenario is 11.15 USD. Compared to the current market price of 1.91 USD, LQR House Inc is Undervalued by 83%.

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.

YHC Relative Value
Base Case
11.15 USD
Undervaluation 83%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
56
vs Industry
24
Median 3Y
3.7
Median 5Y
3.7
Industry
1.5
Forward
3
vs History
vs Industry
Median 3Y
-0.5
Median 5Y
-0.5
Industry
18.3
Forward
-0.6
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-0.9
Industry
11.4
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-0.9
Industry
16
vs History
36
vs Industry
61
Median 3Y
0.8
Median 5Y
0.8
Industry
1.8
vs History
43
vs Industry
39
Median 3Y
1.6
Median 5Y
1.6
Industry
1.6
Forward
1.5
vs History
vs Industry
3
Median 3Y
-0.3
Median 5Y
-0.3
Industry
3.5
vs History
vs Industry
61
Median 3Y
-0.3
Median 5Y
-0.3
Industry
9
vs History
vs Industry
54
Median 3Y
-0.3
Median 5Y
-0.3
Industry
12.8
Forward
-0.3
vs History
vs Industry
62
Median 3Y
-0.5
Median 5Y
-0.5
Industry
10.9
vs History
vs Industry
53
Median 3Y
-0.5
Median 5Y
-0.5
Industry
13.5
vs History
36
vs Industry
62
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5

Multiples Across Competitors

YHC Competitors Multiples
LQR House Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
LQR House Inc
NASDAQ:YHC
7.4m USD 3.2 -0.5 -0.3 -0.3
FR
Publicis Groupe SA
PAR:PUB
22.6B EUR 1.4 13.6 7.1 9.5
UK
Informa PLC
LSE:INF
10.9B GBP 3.1 36.5 11.8 18.6
CN
Focus Media Information Technology Co Ltd
SZSE:002027
105.1B CNY 8.5 20 17.8 17.8
US
Omnicom Group Inc
NYSE:OMC
14.6B USD 0.9 10.1 6.7 7.4
US
Interpublic Group of Companies Inc
NYSE:IPG
9.5B USD 0.9 19.2 6.4 7.5
UK
WPP PLC
LSE:WPP
5.7B GBP 0.4 10.4 4.7 6.4
JP
Dentsu Group Inc
TSE:4324
802.9B JPY 0.6 -4.2 4.1 6.7
JP
CyberAgent Inc
TSE:4751
782.5B JPY 1 35.2 12.6 15
FR
JCDecaux SE
PAR:DEC
3.2B EUR 0.9 12.5 4.3 13.4
FR
JCDecaux SA
OTC:JCDXF
3.7B USD 0.9 12.2 4.2 13.2
P/E Multiple
Earnings Growth PEG
US
L
LQR House Inc
NASDAQ:YHC
Average P/E: 18.9
Negative Multiple: -0.5
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
13.6
10%
1.4
UK
Informa PLC
LSE:INF
36.5
46%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
20
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
10.1
8%
1.3
US
Interpublic Group of Companies Inc
NYSE:IPG
19.2
17%
1.1
UK
WPP PLC
LSE:WPP
10.4
-28%
N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -4.2 N/A N/A
JP
CyberAgent Inc
TSE:4751
35.2
26%
1.4
FR
JCDecaux SE
PAR:DEC
12.5
6%
2.1
FR
JCDecaux SA
OTC:JCDXF
12.2
6%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
L
LQR House Inc
NASDAQ:YHC
Average EV/EBITDA: 8
Negative Multiple: -0.3
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
7.1
3%
2.4
UK
Informa PLC
LSE:INF
11.8
12%
1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.8
14%
1.3
US
Omnicom Group Inc
NYSE:OMC
6.7
4%
1.7
US
Interpublic Group of Companies Inc
NYSE:IPG
6.4
2%
3.2
UK
WPP PLC
LSE:WPP
4.7
4%
1.2
JP
Dentsu Group Inc
TSE:4324
4.1
3%
1.4
JP
CyberAgent Inc
TSE:4751
12.6
9%
1.4
FR
JCDecaux SE
PAR:DEC
4.3
-11%
N/A
FR
JCDecaux SA
OTC:JCDXF
4.2
-11%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
L
LQR House Inc
NASDAQ:YHC
Average EV/EBIT: 11.6
Negative Multiple: -0.3
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.5
6%
1.6
UK
Informa PLC
LSE:INF
18.6
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.8
8%
2.2
US
Omnicom Group Inc
NYSE:OMC
7.4
4%
1.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.5
2%
3.8
UK
WPP PLC
LSE:WPP
6.4
8%
0.8
JP
Dentsu Group Inc
TSE:4324
6.7
N/A N/A
JP
CyberAgent Inc
TSE:4751
15
17%
0.9
FR
JCDecaux SE
PAR:DEC
13.4
6%
2.2
FR
JCDecaux SA
OTC:JCDXF
13.2
6%
2.2