Dyaco International Inc
TWSE:1598

Watchlist Manager
Dyaco International Inc Logo
Dyaco International Inc
TWSE:1598
Watchlist
Price: 19.25 TWD -0.52% Market Closed
Market Cap: NT$3.4B

Relative Value

The Relative Value of one Dyaco International Inc stock under the Base Case scenario is 40.96 TWD. Compared to the current market price of 19.25 TWD, Dyaco International Inc is Undervalued by 53%.

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
40.96 TWD
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Dyaco International 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
Dyaco International Inc
TWSE:1598
3.3B TWD 0.5 46.7 21.3 133
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 22.4 10.9 13.9
US
Hasbro Inc
NASDAQ:HAS
12.9B USD 2.8 -40.1 12.1 13.6
JP
Shimano Inc
TSE:7309
1.4T JPY 3 41.4 11.8 18.1
UK
Games Workshop Group PLC
LSE:GAW
6.1B GBP 9.2 29.1 18.4 21.4
US
Acushnet Holdings Corp
NYSE:GOLF
5.5B USD 2.1 29 17.6 20.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
35.8B CNY 1.9 19.8 14.9 14.9
US
Brunswick Corp
NYSE:BC
4.8B USD 0.9 -34.7 10.4 20.2
CA
BRP Inc
TSX:DOO
6.5B CAD 0.8 269 8.9 16.1
US
Mattel Inc
NASDAQ:MAT
4.5B USD 0.8 11.3 6.9 8.8
IT
Technogym SpA
MIL:TGYM
3.5B EUR 3.3 29.5 14.8 19.5
P/E Multiple
Earnings Growth PEG
TW
Dyaco International Inc
TWSE:1598
Average P/E: 55.4
46.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
22.4
7%
3.2
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -40.1 N/A N/A
JP
Shimano Inc
TSE:7309
41.4
34%
1.2
UK
Games Workshop Group PLC
LSE:GAW
29.1
5%
5.8
US
Acushnet Holdings Corp
NYSE:GOLF
29
12%
2.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
19.8
25%
0.8
US
Brunswick Corp
NYSE:BC
Negative Multiple: -34.7 N/A N/A
CA
BRP Inc
TSX:DOO
269
N/A N/A
US
Mattel Inc
NASDAQ:MAT
11.3
10%
1.1
IT
Technogym SpA
MIL:TGYM
29.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Dyaco International Inc
TWSE:1598
Average EV/EBITDA: 13.5
21.3
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.9
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
12.1
9%
1.3
JP
Shimano Inc
TSE:7309
11.8
15%
0.8
UK
Games Workshop Group PLC
LSE:GAW
18.4
4%
4.6
US
Acushnet Holdings Corp
NYSE:GOLF
17.6
8%
2.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
14.9
38%
0.4
US
Brunswick Corp
NYSE:BC
10.4
14%
0.7
CA
BRP Inc
TSX:DOO
8.9
9%
1
US
Mattel Inc
NASDAQ:MAT
6.9
7%
1
IT
Technogym SpA
MIL:TGYM
14.8
4%
3.7
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett