Yellow Hat Ltd
OTC:YLLWF

Watchlist Manager
Yellow Hat Ltd Logo
Yellow Hat Ltd
OTC:YLLWF
Watchlist
Price: 8.465 USD Market Closed
Market Cap: 422.6m USD

Relative Value

The Relative Value of one YLLWF stock under the Base Case scenario is hidden USD. Compared to the current market price of 8.465 USD, Yellow Hat Ltd is hidden .

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.

YLLWF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
32
Median 3Y
0.6
Median 5Y
0.5
Industry
0.6
vs History
3
vs Industry
43
Median 3Y
8.9
Median 5Y
8.2
Industry
16.8
vs History
1
vs Industry
34
Median 3Y
7.6
Median 5Y
6.4
Industry
8.5
vs History
39
vs Industry
43
Median 3Y
-41.2
Median 5Y
3.4
Industry
17.5
vs History
3
vs Industry
54
Median 3Y
0.8
Median 5Y
0.7
Industry
1.7
vs History
3
vs Industry
35
Median 3Y
0.6
Median 5Y
0.5
Industry
0.7
vs History
1
vs Industry
47
Median 3Y
1.4
Median 5Y
1.2
Industry
2.3
vs History
1
vs Industry
43
Median 3Y
5
Median 5Y
4.3
Industry
8.5
vs History
1
vs Industry
48
Median 3Y
6
Median 5Y
5.1
Industry
13.1
vs History
1
vs Industry
39
Median 3Y
7.3
Median 5Y
5.9
Industry
10.1
vs History
vs Industry
20
Median 3Y
-127.5
Median 5Y
-25.4
Industry
14.2
vs History
3
vs Industry
47
Median 3Y
0.7
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

YLLWF Competitors Multiples
Yellow Hat 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
JP
Yellow Hat Ltd
OTC:YLLWF
141.8B USD 0.9 12.2 8.3 10.1
US
Carvana Co
NYSE:CVNA
97B USD 5.3 154.2 49.9 58.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
78.6B USD 4.5 31.7 21.8 25
US
Autozone Inc
NYSE:AZO
56.6B USD 2.9 22.9 15.6 18.3
ZA
Motus Holdings Ltd
JSE:MTH
21.4B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
11.1B USD 0.4 11.7 11.1 12.5
TW
Hotai Motor Co Ltd
TWSE:2207
325.8B TWD 1.3 17.8 23.9 54
US
Lithia Motors Inc
NYSE:LAD
8.4B USD 0.2 9.3 11.1 13.2
US
AutoNation Inc
NYSE:AN
7.6B USD 0.3 11.5 9.8 11.5
US
Murphy Usa Inc
NYSE:MUSA
7.7B USD 0.4 16.3 9.8 13.4
DE
AUTO1 Group SE
XETRA:AG1
5.5B EUR 0.7 68.5 33 51
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yellow Hat Ltd
OTC:YLLWF
Average EV/EBITDA: 19.4
8.3
N/A N/A
US
Carvana Co
NYSE:CVNA
49.9
42%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
21.8
8%
2.7
US
Autozone Inc
NYSE:AZO
15.6
8%
2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.1
2%
5.6
TW
Hotai Motor Co Ltd
TWSE:2207
23.9
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
11.1
3%
3.7
US
AutoNation Inc
NYSE:AN
9.8
4%
2.4
US
Murphy Usa Inc
NYSE:MUSA
9.8
3%
3.3
DE
AUTO1 Group SE
XETRA:AG1
33
60%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yellow Hat Ltd
OTC:YLLWF
Average EV/EBIT: 26.7
10.1
N/A N/A
US
Carvana Co
NYSE:CVNA
58.1
49%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25
8%
3.1
US
Autozone Inc
NYSE:AZO
18.3
9%
2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.5
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
54
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
13.2
5%
2.6
US
AutoNation Inc
NYSE:AN
11.5
4%
2.9
US
Murphy Usa Inc
NYSE:MUSA
13.4
1%
13.4
DE
AUTO1 Group SE
XETRA:AG1
51
92%
0.6