Quarterhill Inc
TSX:QTRH

Watchlist Manager
Quarterhill Inc Logo
Quarterhill Inc
TSX:QTRH
Watchlist
Price: 1.38 CAD -1.43% Market Closed
Market Cap: 160.4m CAD

Relative Value

The Relative Value of one QTRH stock under the Base Case scenario is 1.47 CAD. Compared to the current market price of 1.38 CAD, Quarterhill Inc is Undervalued by 6%.

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.

QTRH Relative Value
Base Case
1.47 CAD
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
54
Median 3Y
1
Median 5Y
1.2
Industry
2
Forward
0.8
vs History
vs Industry
10
Median 3Y
-4
Median 5Y
-2.2
Industry
24.6
Forward
-27.6
vs History
9
vs Industry
43
Median 3Y
-3.2
Median 5Y
3.5
Industry
14.4
vs History
4
vs Industry
30
Median 3Y
-6.7
Median 5Y
-1.9
Industry
18.5
vs History
28
vs Industry
56
Median 3Y
1.3
Median 5Y
1
Industry
2.2
vs History
60
vs Industry
53
Median 3Y
1.1
Median 5Y
1.1
Industry
2.1
Forward
0.8
vs History
25
vs Industry
40
Median 3Y
5.3
Median 5Y
4.7
Industry
6.8
vs History
vs Industry
3
Median 3Y
-21.6
Median 5Y
2.3
Industry
14.7
Forward
11.7
vs History
vs Industry
44
Median 3Y
-9
Median 5Y
-7.8
Industry
20.2
vs History
7
vs Industry
41
Median 3Y
-3.6
Median 5Y
3.1
Industry
14.2
vs History
14
vs Industry
29
Median 3Y
-3
Median 5Y
3.6
Industry
16.2
vs History
50
vs Industry
59
Median 3Y
0.9
Median 5Y
0.9
Industry
1.8

Multiples Across Competitors

QTRH Competitors Multiples
Quarterhill Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Quarterhill Inc
TSX:QTRH
160.4m CAD 1.1 -10.6 -8.7 -8.8
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
272.1B USD 4.9 27.8 18.7 23.4
US
Arista Networks Inc
NYSE:ANET
130.3B USD 17.5 43 38.1 38.9
US
Motorola Solutions Inc
NYSE:MSI
69.6B USD 6.4 34 23.9 26.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
273.9B SEK 1.1 170.1 6.9 9.7
FI
Nokia Oyj
OMXH:NOKIA
23.8B EUR 1.2 30.4 7.6 12.7
US
Ubiquiti Inc
NYSE:UI
24.9B USD 10.7 45.3 33.6 34.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
162.4B CNY 6.3 28.3 23.8 23.8
CN
ZTE Corp
SZSE:000063
156.5B CNY 1.3 19.2 19.5 19.5
US
F5 Inc
NASDAQ:FFIV
17.5B USD 5.9 28.1 19.7 22.2
P/E Multiple
Earnings Growth PEG
CA
Quarterhill Inc
TSX:QTRH
Average P/E: 795 713.4
Negative Multiple: -10.6
N/A N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
27.8
19%
1.5
US
Arista Networks Inc
NYSE:ANET
43
17%
2.5
US
Motorola Solutions Inc
NYSE:MSI
34
24%
1.4
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
170.1
942%
0.2
FI
Nokia Oyj
OMXH:NOKIA
30.4
19%
1.6
US
Ubiquiti Inc
NYSE:UI
45.3
21%
2.2
CN
Zhongji Innolight Co Ltd
SZSE:300308
28.3
27%
1
CN
ZTE Corp
SZSE:000063
19.2
10%
1.9
US
F5 Inc
NASDAQ:FFIV
28.1
20%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Quarterhill Inc
TSX:QTRH
Average EV/EBITDA: 36 421.1
Negative Multiple: -8.7
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
18.7
15%
1.2
US
Arista Networks Inc
NYSE:ANET
38.1
21%
1.8
US
Motorola Solutions Inc
NYSE:MSI
23.9
12%
2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
6%
1.2
FI
Nokia Oyj
OMXH:NOKIA
7.6
10%
0.8
US
Ubiquiti Inc
NYSE:UI
33.6
16%
2.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
23.8
32%
0.7
CN
ZTE Corp
SZSE:000063
19.5
19%
1
US
F5 Inc
NASDAQ:FFIV
19.7
18%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Quarterhill Inc
TSX:QTRH
Average EV/EBIT: 23.5
Negative Multiple: -8.8
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.4
19%
1.2
US
Arista Networks Inc
NYSE:ANET
38.9
18%
2.2
US
Motorola Solutions Inc
NYSE:MSI
26.9
13%
2.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.7
10%
1
FI
Nokia Oyj
OMXH:NOKIA
12.7
18%
0.7
US
Ubiquiti Inc
NYSE:UI
34.7
17%
2
CN
Zhongji Innolight Co Ltd
SZSE:300308
23.8
31%
0.8
CN
ZTE Corp
SZSE:000063
19.5
2%
9.8
US
F5 Inc
NASDAQ:FFIV
22.2
21%
1.1