Y

Yatsen Holding Ltd
NYSE:YSG

Watchlist Manager
Yatsen Holding Ltd
NYSE:YSG
Watchlist
Price: 4.05 USD -8.99% Market Closed
Market Cap: $399.2m

Relative Value

The Relative Value of one YSG stock under the Base Case scenario is 6.6 USD. Compared to the current market price of 4.05 USD, Yatsen Holding Ltd is Undervalued by 39%.

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.

YSG Relative Value
Base Case
6.6 USD
Undervaluation 39%
Relative Value
Price
Y
Worst Case
Base Case
Best Case

Multiples Across Competitors

YSG Competitors Multiples
Yatsen Holding 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
Yatsen Holding Ltd
NYSE:YSG
399.2m USD 0.7 -5.8 -3.5 -3
FR
L'Oreal SA
PAR:OR
193.9B EUR 4.4 31.6 19.1 23.3
UK
Unilever PLC
LSE:ULVR
112.2B GBP 2.5 13.6 13.1 14.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.3 37.2 35.8 39.5
UK
HALEON PLC
LSE:HLN
35B GBP 3.1 24.2 14.3 16.2
US
Estee Lauder Companies Inc
NYSE:EL
35.8B USD 2.4 -200.8 18 28.4
DE
Beiersdorf AG
XETRA:BEI
18.9B EUR 1.9 21.3 10.3 13.2
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 24.1 11 16.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 7.7 63.8 38.4 42
IN
Dabur India Ltd
NSE:DABUR
900.3B INR 6.8 47.8 34.9 43.1
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
CN
Y
Yatsen Holding Ltd
NYSE:YSG
Average P/E: 32.9
Negative Multiple: -5.8
N/A N/A
FR
L'Oreal SA
PAR:OR
31.6
13%
2.4
UK
Unilever PLC
LSE:ULVR
13.6
-8%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.2
7%
5.3
UK
HALEON PLC
LSE:HLN
24.2
12%
2
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -200.8 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
21.3
7%
3
JP
Kao Corp
TSE:4452
24.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
63.8
19%
3.4
IN
Dabur India Ltd
NSE:DABUR
47.8
12%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Y
Yatsen Holding Ltd
NYSE:YSG
Average EV/EBITDA: 21.7
Negative Multiple: -3.5
N/A N/A
FR
L'Oreal SA
PAR:OR
19.1
8%
2.4
UK
Unilever PLC
LSE:ULVR
13.1
4%
3.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
35.8
7%
5.1
UK
HALEON PLC
LSE:HLN
14.3
4%
3.6
US
Estee Lauder Companies Inc
NYSE:EL
18
16%
1.1
DE
Beiersdorf AG
XETRA:BEI
10.3
-1%
N/A
JP
Kao Corp
TSE:4452
11
7%
1.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
38.4
12%
3.2
IN
Dabur India Ltd
NSE:DABUR
34.9
11%
3.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Y
Yatsen Holding Ltd
NYSE:YSG
Average EV/EBIT: 26.4
Negative Multiple: -3
N/A N/A
FR
L'Oreal SA
PAR:OR
23.3
9%
2.6
UK
Unilever PLC
LSE:ULVR
14.8
4%
3.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.5
8%
4.9
UK
HALEON PLC
LSE:HLN
16.2
5%
3.2
US
Estee Lauder Companies Inc
NYSE:EL
28.4
26%
1.1
DE
Beiersdorf AG
XETRA:BEI
13.2
-2%
N/A
JP
Kao Corp
TSE:4452
16.8
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42
13%
3.2
IN
Dabur India Ltd
NSE:DABUR
43.1
11%
3.9
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett