Wangsu Science & Technology Co Ltd
SZSE:300017

Watchlist Manager
Wangsu Science & Technology Co Ltd Logo
Wangsu Science & Technology Co Ltd
SZSE:300017
Watchlist
Price: 10.03 CNY 1.42% Market Closed
Market Cap: 24.5B CNY
Have any thoughts about
Wangsu Science & Technology Co Ltd?
Write Note

Relative Value

The Relative Value of one Wangsu Science & Technology Co Ltd stock under the Base Case scenario is 10.55 CNY. Compared to the current market price of 10.03 CNY, Wangsu Science & Technology Co Ltd is Undervalued by 5%.

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
10.55 CNY
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
20
Median 3Y
3.8
Median 5Y
3.4
Industry
2.4
Forward
4.5
vs History
79
vs Industry
13
Median 3Y
40
Median 5Y
55.3
Industry
22.8
Forward
35.4
vs History
14
vs Industry
17
Median 3Y
23.1
Median 5Y
20.7
Industry
17.1
vs History
84
vs Industry
27
Median 3Y
21.8
Median 5Y
19.9
Industry
21.4
vs History
12
vs Industry
39
Median 3Y
2
Median 5Y
1.9
Industry
2.9
vs History
19
vs Industry
24
Median 3Y
2.8
Median 5Y
2.7
Industry
2.4
Forward
3.2
vs History
26
vs Industry
14
Median 3Y
9.5
Median 5Y
9.3
Industry
4.9
vs History
60
vs Industry
9
Median 3Y
42.3
Median 5Y
42.3
Industry
12.5
Forward
20.3
vs History
60
vs Industry
10
Median 3Y
42.3
Median 5Y
42.3
Industry
16.1
Forward
37
vs History
23
vs Industry
19
Median 3Y
15.2
Median 5Y
15.2
Industry
15.6
vs History
41
vs Industry
15
Median 3Y
20.3
Median 5Y
20.5
Industry
18.8
vs History
9
vs Industry
23
Median 3Y
2.5
Median 5Y
2.4
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Wangsu Science & Technology Co 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
Wangsu Science & Technology Co Ltd
SZSE:300017
24.5B CNY 4.9 33.7 35.4 35.4
CA
Shopify Inc
NYSE:SHOP
142.7B USD 15.2 88.6 111.9 115
US
Snowflake Inc.
NYSE:SNOW
71.3B USD 18.6 -51 -56.3 -48.7
US
Cloudflare Inc
NYSE:NET
63.7B USD 36 -779.8 -4 625 -411.1
US
Verisign Inc
NASDAQ:VRSN
26.6B USD 16.9 33.7 25.1 25.9
US
GoDaddy Inc
NYSE:GDDY
25.2B USD 5.4 33.4 25.4 28.8
ID
DCI Indonesia Tbk PT
IDX:DCII
354.2T IDR 158.7 330.2 275 275
US
Twilio Inc
NYSE:TWLO
18B USD 3.9 -530.2 80.2 3 561.6
US
Okta Inc
NASDAQ:OKTA
17.3B USD 6.4 132.9 122.1 480.5
US
MongoDB Inc
NASDAQ:MDB
16.6B USD 7.9 -192.9 -91.4 -82.7
US
Akamai Technologies Inc
NASDAQ:AKAM
11.6B USD 2.9 25.6 9.3 18.4
P/E Multiple
Earnings Growth PEG
CN
Wangsu Science & Technology Co Ltd
SZSE:300017
Average P/E: 96.9
33.7
17%
2
CA
Shopify Inc
NYSE:SHOP
88.6
15%
5.9
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -779.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
33.7
9%
3.7
US
GoDaddy Inc
NYSE:GDDY
33.4
11%
3
ID
DCI Indonesia Tbk PT
IDX:DCII
330.2
N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -530.2 N/A N/A
US
Okta Inc
NASDAQ:OKTA
132.9
197%
0.7
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -192.9 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
25.6
30%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Wangsu Science & Technology Co Ltd
SZSE:300017
Average EV/EBITDA: 85.5
35.4
40%
0.9
CA
Shopify Inc
NYSE:SHOP
111.9
45%
2.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -56.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 625 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.1
7%
3.6
US
GoDaddy Inc
NYSE:GDDY
25.4
23%
1.1
ID
DCI Indonesia Tbk PT
IDX:DCII
275
N/A N/A
US
Twilio Inc
NYSE:TWLO
80.2
102%
0.8
US
Okta Inc
NASDAQ:OKTA
122.1
247%
0.5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -91.4 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
9.3
14%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Wangsu Science & Technology Co Ltd
SZSE:300017
Average EV/EBIT: 567.6
35.4
18%
2
CA
Shopify Inc
NYSE:SHOP
115
45%
2.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -48.7 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -411.1 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.9
6%
4.3
US
GoDaddy Inc
NYSE:GDDY
28.8
19%
1.5
ID
DCI Indonesia Tbk PT
IDX:DCII
275
N/A N/A
US
Twilio Inc
NYSE:TWLO
3 561.6
N/A N/A
US
Okta Inc
NASDAQ:OKTA
480.5
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -82.7 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
18.4
23%
0.8