D

Doushen Beijing Education &Technology Inc
SZSE:300010

Watchlist Manager
Doushen Beijing Education &Technology Inc
SZSE:300010
Watchlist
Price: 6.43 CNY 1.58% Market Closed
Market Cap: 7.9B CNY

Relative Value

The Relative Value of one Doushen Beijing Education &Technology Inc stock under the Base Case scenario is 4.76 CNY. Compared to the current market price of 6.43 CNY, Doushen Beijing Education &Technology Inc is Overvalued by 26%.

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.

Relative Value
Base Case
4.76 CNY
Overvaluation 26%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
5
Median 3Y
4.3
Median 5Y
4.7
Industry
2.4
Forward
6.6
vs History
12
vs Industry
9
Median 3Y
31.8
Median 5Y
-3.1
Industry
22.4
Forward
37.7
vs History
vs Industry
4
Median 3Y
38.3
Median 5Y
38.3
Industry
16.1
vs History
vs Industry
0
Median 3Y
40.8
Median 5Y
-21.3
Industry
20.7
vs History
60
vs Industry
6
Median 3Y
3.3
Median 5Y
5.2
Industry
3
vs History
33
vs Industry
6
Median 3Y
4.8
Median 5Y
5.6
Industry
2.4
Forward
6.2
vs History
84
vs Industry
4
Median 3Y
13.7
Median 5Y
17.1
Industry
4.8
vs History
4
vs Industry
Median 3Y
-8.2
Median 5Y
-8.1
Industry
12.2
Forward
34.3
vs History
4
vs Industry
Median 3Y
-8.2
Median 5Y
-8.1
Industry
15.9
Forward
29.5
vs History
vs Industry
4
Median 3Y
48.1
Median 5Y
48.1
Industry
14.7
vs History
vs Industry
4
Median 3Y
45.2
Median 5Y
41.9
Industry
17
vs History
22
vs Industry
10
Median 3Y
2.4
Median 5Y
2.2
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Doushen Beijing Education &Technology 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
CN
Doushen Beijing Education &Technology Inc
SZSE:300010
7.9B CNY 8.1 66.7 338.1 338.1
US
Visa Inc
NYSE:V
636B USD 15.9 32 22.9 24
US
Mastercard Inc
NYSE:MA
491B USD 15.6 34.5 25.4 26.8
US
Automatic Data Processing Inc
NASDAQ:ADP
105.9B USD 5.1 25.6 17.7 19.6
US
PayPal Holdings Inc
NASDAQ:PYPL
58.6B USD 1.8 11.9 8.1 9.4
NL
Adyen NV
AEX:ADYEN
42.5B EUR 17.3 42.7 27.2 30.4
US
Paychex Inc
NASDAQ:PAYX
40.3B USD 7 25 16.4 18.4
US
Fidelity National Information Services Inc
NYSE:FIS
34.6B USD 3.3 227.6 12.3 25
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
26.6B EUR 4.1 19.7 12 15.3
US
Broadridge Financial Solutions Inc
NYSE:BR
27.1B USD 3.8 29.3 18.8 23.8