Sun Race Sturmey-Archer Inc
TWSE:1526

Watchlist Manager
Sun Race Sturmey-Archer Inc Logo
Sun Race Sturmey-Archer Inc
TWSE:1526
Watchlist
Price: 21.2 TWD -4.5% Market Closed
Market Cap: NT$1.3B

Relative Value

The Relative Value of one Sun Race Sturmey-Archer Inc stock under the Base Case scenario is 18.14 TWD. Compared to the current market price of 21.2 TWD, Sun Race Sturmey-Archer Inc is Overvalued by 14%.

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
18.14 TWD
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Sun Race Sturmey-Archer 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
TW
Sun Race Sturmey-Archer Inc
TWSE:1526
1.3B TWD 1.6 -44.5 72.7 -25
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 20.2 10.2 12.9
US
Hasbro Inc
NASDAQ:HAS
12.5B USD 2.9 -22.4 14.9 17.3
JP
Shimano Inc
TSE:7309
1.5T JPY 3.3 29.9 14.1 21.1
UK
Games Workshop Group PLC
LSE:GAW
5.7B GBP 8.7 27.4 17.2 20
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 14.8 9.6 12.3
CA
BRP Inc
TSX:DOO
7.5B CAD 0.9 307.3 9.9 17.8
US
Acushnet Holdings Corp
NYSE:GOLF
5.6B USD 2.2 25.5 17.6 20.7
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
38.6B CNY 2.1 21.4 16.5 16.5
US
Brunswick Corp
NYSE:BC
5.3B USD 1 -22.1 12.1 24.1
IT
Technogym SpA
MIL:TGYM
3.5B EUR 3.7 36.3 17.8 24.6
P/E Multiple
Earnings Growth PEG
TW
Sun Race Sturmey-Archer Inc
TWSE:1526
Average P/E: 60.3
Negative Multiple: -44.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.2
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -22.4
29%
N/A
JP
Shimano Inc
TSE:7309
29.9
0%
N/A
UK
Games Workshop Group PLC
LSE:GAW
27.4
5%
5.5
US
Mattel Inc
NASDAQ:MAT
14.8
3%
4.9
CA
BRP Inc
TSX:DOO
307.3
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
25.5
6%
4.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
21.4
26%
0.8
US
Brunswick Corp
NYSE:BC
Negative Multiple: -22.1
41%
N/A
IT
Technogym SpA
MIL:TGYM
36.3
18%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Sun Race Sturmey-Archer Inc
TWSE:1526
Average EV/EBIT: 18.7
Negative Multiple: -25
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
12.9
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
17.3
16%
1.1
JP
Shimano Inc
TSE:7309
21.1
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
20
4%
5
US
Mattel Inc
NASDAQ:MAT
12.3
3%
4.1
CA
BRP Inc
TSX:DOO
17.8
12%
1.5
US
Acushnet Holdings Corp
NYSE:GOLF
20.7
5%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16.5
33%
0.5
US
Brunswick Corp
NYSE:BC
24.1
8%
3
IT
Technogym SpA
MIL:TGYM
24.6
17%
1.4