Harley-Davidson Inc
NYSE:HOG

Watchlist Manager
Harley-Davidson Inc Logo
Harley-Davidson Inc
NYSE:HOG
Watchlist
Price: 21.17 USD -1.21%
Market Cap: 2.5B USD

Relative Value

The Relative Value of one HOG stock under the Base Case scenario is 39.72 USD. Compared to the current market price of 21.17 USD, Harley-Davidson Inc is Undervalued by 47%.

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.

HOG Relative Value
Base Case
39.72 USD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
55
Median 3Y
0.8
Median 5Y
0.9
Industry
0.9
Forward
0.7
vs History
96
vs Industry
46
Median 3Y
7.3
Median 5Y
8.2
Industry
18.1
Forward
5.4
vs History
69
vs Industry
50
Median 3Y
5.8
Median 5Y
5.6
Industry
8.5
vs History
vs Industry
27
Median 3Y
6.1
Median 5Y
4.2
Industry
16
vs History
96
vs Industry
52
Median 3Y
1.4
Median 5Y
1.7
Industry
1.6
vs History
96
vs Industry
33
Median 3Y
1.5
Median 5Y
1.6
Industry
1.2
Forward
1.3
vs History
96
vs Industry
48
Median 3Y
4.1
Median 5Y
4.4
Industry
4.9
vs History
96
vs Industry
25
Median 3Y
9.9
Median 5Y
10
Industry
8.7
Forward
6.2
vs History
96
vs Industry
21
Median 3Y
11.9
Median 5Y
12
Industry
11.9
Forward
8.1
vs History
63
vs Industry
37
Median 3Y
10.1
Median 5Y
9.4
Industry
8.4
vs History
44
vs Industry
31
Median 3Y
14.2
Median 5Y
11.7
Industry
10.2
vs History
96
vs Industry
48
Median 3Y
0.9
Median 5Y
1
Industry
1.2

Multiples Across Competitors

HOG Competitors Multiples
Harley-Davidson Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Harley-Davidson Inc
NYSE:HOG
2.7B USD 0.6 5.3 6.6 8.5
IN
Bajaj Auto Ltd
NSE:BAJAJ-AUTO
2.7T INR 4.9 31.8 23.5 24.5
IN
Eicher Motors Ltd
NSE:EICHERMOT
2T INR 9.5 39.9 38.5 45.3
IN
TVS Motor Company Ltd
NSE:TVSMOTOR
1.8T INR 3.7 68.2 25.2 29.9
IN
Hero MotoCorp Ltd
NSE:HEROMOTOCO
1.1T INR 2.7 21.7 16.8 19.3
JP
Yamaha Motor Co Ltd
TSE:7272
1.2T JPY 0.5 77.8 7.3 14.5
CN
Yadea Group Holdings Ltd
HKEX:1585
36.6B HKD 1 17.4 9.1 9.1
CN
Loncin Motor Co Ltd
SSE:603766
31.1B CNY 1.6 17.3 16.1 16.1
CN
Zhejiang Taotao Vehicles Co Ltd
SZSE:301345
27.2B CNY 7.7 37 34 34
CN
AIMA Technology Group Co Ltd
SSE:603529
26.4B CNY 1 11.3 11.4 11.4
CN
CETC Acoustic-Optic-Electronic Technology Inc
SSE:600877
22.1B CNY 22 569.9 617.9 617.9