Haivision Systems Inc
TSX:HAI

Watchlist Manager
Haivision Systems Inc Logo
Haivision Systems Inc
TSX:HAI
Watchlist
Price: 5.6 CAD 2.75%
Market Cap: 152.9m CAD

Relative Value

The Relative Value of one HAI stock under the Base Case scenario is hidden CAD. Compared to the current market price of 5.6 CAD, Haivision Systems Inc 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.

HAI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
58
Median 3Y
0.9
Median 5Y
1.1
Industry
2.2
Forward
1.1
vs History
vs Industry
15
Median 3Y
-14.3
Median 5Y
-16
Industry
26.3
Forward
-76.8
vs History
14
vs Industry
36
Median 3Y
9.6
Median 5Y
15
Industry
16
vs History
17
vs Industry
17
Median 3Y
35.6
Median 5Y
20.8
Industry
20.2
vs History
35
vs Industry
58
Median 3Y
1.3
Median 5Y
1.5
Industry
2.5
vs History
33
vs Industry
58
Median 3Y
0.9
Median 5Y
1
Industry
2.3
Forward
1.2
vs History
35
vs Industry
76
Median 3Y
1.3
Median 5Y
1.4
Industry
7.4
vs History
12
vs Industry
34
Median 3Y
11.9
Median 5Y
11.1
Industry
16.6
Forward
15.6
vs History
vs Industry
6
Median 3Y
15.4
Median 5Y
-20.3
Industry
22.4
Forward
-41.5
vs History
14
vs Industry
35
Median 3Y
9.4
Median 5Y
13.4
Industry
15.2
vs History
14
vs Industry
28
Median 3Y
10.6
Median 5Y
14.9
Industry
16
vs History
35
vs Industry
58
Median 3Y
1.1
Median 5Y
1.2
Industry
1.9

Multiples Across Competitors

HAI Competitors Multiples
Haivision Systems 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
CA
Haivision Systems Inc
TSX:HAI
153.4m CAD 1.2 -120.9 27.1 -46
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
308B USD 5.4 30 20.3 24.4
US
Arista Networks Inc
NYSE:ANET
157.8B USD 19.1 48 41.7 42.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
646.7B CNY 20.5 75.6 64.1 64.1
US
Motorola Solutions Inc
NYSE:MSI
61B USD 5.4 29 21.9 24.7
US
Ubiquiti Inc
NYSE:UI
34B USD 12.3 42.7 36.8 37.6
FI
Nokia Oyj
OMXH:NOKIA
29.1B EUR 1.5 31.1 11.5 22
US
Ciena Corp
NYSE:CIEN
31.6B USD 7 224.1 84.1 129.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
297.9B SEK 1.2 12.1 7 9.2
CN
ZTE Corp
SZSE:000063
180.6B CNY 1.4 30.9 33.9 33.9
P/E Multiple
Earnings Growth PEG
CA
Haivision Systems Inc
TSX:HAI
Average P/E: 795 723.2
Negative Multiple: -120.9
5%
N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
30
24%
1.2
US
Arista Networks Inc
NYSE:ANET
48
22%
2.2
CN
Zhongji Innolight Co Ltd
SZSE:300308
75.6
76%
1
US
Motorola Solutions Inc
NYSE:MSI
29
24%
1.2
US
Ubiquiti Inc
NYSE:UI
42.7
4%
10.7
FI
Nokia Oyj
OMXH:NOKIA
31.1
19%
1.6
US
Ciena Corp
NYSE:CIEN
224.1
112%
2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
12.1
944%
0
CN
ZTE Corp
SZSE:000063
30.9
8%
3.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Haivision Systems Inc
TSX:HAI
Average EV/EBITDA: 33 124.3
27.1
18%
1.5
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20.3
19%
1.1
US
Arista Networks Inc
NYSE:ANET
41.7
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.1
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
21.9
14%
1.6
US
Ubiquiti Inc
NYSE:UI
36.8
7%
5.3
FI
Nokia Oyj
OMXH:NOKIA
11.5
10%
1.2
US
Ciena Corp
NYSE:CIEN
84.1
52%
1.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7
5%
1.4
CN
ZTE Corp
SZSE:000063
33.9
19%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Haivision Systems Inc
TSX:HAI
Average EV/EBIT: 43.1
Negative Multiple: -46
49%
N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.4
23%
1.1
US
Arista Networks Inc
NYSE:ANET
42.5
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.1
87%
0.7
US
Motorola Solutions Inc
NYSE:MSI
24.7
15%
1.6
US
Ubiquiti Inc
NYSE:UI
37.6
7%
5.4
FI
Nokia Oyj
OMXH:NOKIA
22
18%
1.2
US
Ciena Corp
NYSE:CIEN
129.3
74%
1.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.2
10%
0.9
CN
ZTE Corp
SZSE:000063
33.9
1%
33.9