Unisync Corp
TSX:UNI

Watchlist Manager
Unisync Corp Logo
Unisync Corp
TSX:UNI
Watchlist
Price: 1.3 CAD Market Closed
Market Cap: 24.7m CAD

Relative Value

The Relative Value of one UNI stock under the Base Case scenario is 3.15 CAD. Compared to the current market price of 1.3 CAD, Unisync Corp is Undervalued by 59%.

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.

UNI Relative Value
Base Case
3.15 CAD
Undervaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
82
Median 3Y
0.3
Median 5Y
0.4
Industry
1
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-15.5
Industry
17.9
vs History
68
vs Industry
63
Median 3Y
2
Median 5Y
2.9
Industry
10.2
vs History
68
vs Industry
23
Median 3Y
2.8
Median 5Y
12.5
Industry
18.1
vs History
53
vs Industry
36
Median 3Y
1.5
Median 5Y
1.6
Industry
1.3
vs History
77
vs Industry
51
Median 3Y
0.8
Median 5Y
0.9
Industry
1.2
vs History
76
vs Industry
39
Median 3Y
3.5
Median 5Y
4
Industry
3.9
vs History
77
vs Industry
12
Median 3Y
15.8
Median 5Y
19
Industry
9.8
vs History
15
vs Industry
2
Median 3Y
-9.8
Median 5Y
-10.4
Industry
13.4
vs History
68
vs Industry
42
Median 3Y
6.3
Median 5Y
6.6
Industry
11.5
vs History
68
vs Industry
40
Median 3Y
6.4
Median 5Y
6.7
Industry
15
vs History
53
vs Industry
45
Median 3Y
0.9
Median 5Y
1
Industry
1

Multiples Across Competitors

UNI Competitors Multiples
Unisync Corp 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
Unisync Corp
TSX:UNI
24.7m CAD 0.3 -9.3 13.8 135.1
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
309.8B EUR 3.7 28.2 12.8 18.5
FR
Hermes International SCA
PAR:RMS
223.7B EUR 14.2 49.9 29.1 33.2
KR
SBW
KRX:102280
360.9T KRW 3 928.3 -180 294.3 -121 675.8 -89 059.5
FR
EssilorLuxottica SA
PAR:EL
130.1B EUR 4.8 54.6 20.6 39
FR
Christian Dior SE
PAR:CDI
104.7B EUR 1.3 23 4.8 7
CH
Compagnie Financiere Richemont SA
SIX:CFR
97.8B CHF 4.8 25.5 21.8 21.8
FR
Kering SA
PAR:KER
36.3B EUR 2.3 49.8 12.5 27.9
IN
Titan Company Ltd
NSE:TITAN
3.5T INR 5.1 83.6 51.2 57.2
DE
Adidas AG
XETRA:ADS
29.8B EUR 1.2 24.5 10.3 16.6
CN
ANTA Sports Products Ltd
HKEX:2020
229.6B HKD 2.8 14 11.3 11.3
P/E Multiple
Earnings Growth PEG
CA
Unisync Corp
TSX:UNI
Average P/E: 39.2
Negative Multiple: -9.3
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
28.2
3%
9.4
FR
Hermes International SCA
PAR:RMS
49.9
8%
6.2
KR
SBW
KRX:102280
Negative Multiple: -180 294.3 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
54.6
22%
2.5
FR
Christian Dior SE
PAR:CDI
23
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
25.5
17%
1.5
FR
Kering SA
PAR:KER
49.8
8%
6.2
IN
Titan Company Ltd
NSE:TITAN
83.6
29%
2.9
DE
Adidas AG
XETRA:ADS
24.5
45%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
14
3%
4.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Unisync Corp
TSX:UNI
Average EV/EBITDA: 18.8
13.8
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.8
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.1
7%
4.2
KR
SBW
KRX:102280
Negative Multiple: -121 675.8 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
20.6
10%
2.1
FR
Christian Dior SE
PAR:CDI
4.8
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.8
8%
2.7
FR
Kering SA
PAR:KER
12.5
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
51.2
25%
2
DE
Adidas AG
XETRA:ADS
10.3
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.3
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Unisync Corp
TSX:UNI
Average EV/EBIT: 36.8
135.1
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.5
2%
9.2
FR
Hermes International SCA
PAR:RMS
33.2
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -89 059.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
39
18%
2.2
FR
Christian Dior SE
PAR:CDI
7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.8
10%
2.2
FR
Kering SA
PAR:KER
27.9
1%
27.9
IN
Titan Company Ltd
NSE:TITAN
57.2
26%
2.2
DE
Adidas AG
XETRA:ADS
16.6
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.3
11%
1