Hotai Motor Co Ltd
TWSE:2207

Watchlist Manager
Hotai Motor Co Ltd Logo
Hotai Motor Co Ltd
TWSE:2207
Watchlist
Price: 544 TWD 0.93% Market Closed
Market Cap: 303.1B TWD

Relative Value

The Relative Value of one Hotai Motor Co Ltd stock under the Base Case scenario is hidden TWD. Compared to the current market price of 544 TWD, Hotai Motor Co Ltd 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.

Hotai Motor Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
19
Median 3Y
1.5
Median 5Y
1.5
Industry
0.6
Forward
1
vs History
66
vs Industry
30
Median 3Y
16.6
Median 5Y
18
Industry
17.1
Forward
16.1
vs History
46
vs Industry
19
Median 3Y
6
Median 5Y
-7.6
Industry
8.5
vs History
31
vs Industry
Median 3Y
33.3
Median 5Y
20.1
Industry
17.6
vs History
98
vs Industry
13
Median 3Y
5.3
Median 5Y
4.9
Industry
1.7
vs History
47
vs Industry
12
Median 3Y
2.5
Median 5Y
2.4
Industry
0.7
Forward
2
vs History
47
vs Industry
4
Median 3Y
21
Median 5Y
20.2
Industry
2.3
vs History
50
vs Industry
9
Median 3Y
24.8
Median 5Y
23
Industry
8.5
Forward
13
vs History
39
vs Industry
4
Median 3Y
54.5
Median 5Y
46.5
Industry
13.1
Forward
21
vs History
46
vs Industry
12
Median 3Y
11.8
Median 5Y
-12.1
Industry
10
vs History
15
vs Industry
Median 3Y
-9.1
Median 5Y
-17.4
Industry
14.2
vs History
98
vs Industry
33
Median 3Y
1.3
Median 5Y
1.4
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Hotai Motor Co Ltd 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
Hotai Motor Co Ltd
TWSE:2207
303B TWD 1.2 16.6 23 52
US
Carvana Co
NYSE:CVNA
100.2B USD 5.5 160 51.5 59.9
US
O'Reilly Automotive Inc
NASDAQ:ORLY
78.7B USD 4.6 31.7 21.8 25
US
Autozone Inc
NYSE:AZO
55.9B USD 2.9 22.7 15.4 18.1
ZA
Motus Holdings Ltd
JSE:MTH
21.8B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.9B USD 0.4 11.6 11 12.4
US
Lithia Motors Inc
NYSE:LAD
8.2B USD 0.2 9 11 13.1
US
AutoNation Inc
NYSE:AN
8B USD 0.3 12.1 10 11.8
US
Murphy Usa Inc
NYSE:MUSA
7.9B USD 0.4 16.4 10.1 13.8
DE
AUTO1 Group SE
XETRA:AG1
6.6B EUR 0.9 78.1 39.3 60.8
ZA
Super Group Ltd
JSE:SPG
6.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
TW
Hotai Motor Co Ltd
TWSE:2207
Average P/E: 39.8
16.6
N/A N/A
US
Carvana Co
NYSE:CVNA
160
118%
1.4
US
O'Reilly Automotive Inc
NASDAQ:ORLY
31.7
10%
3.2
US
Autozone Inc
NYSE:AZO
22.7
10%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
17%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.6
2%
5.8
US
Lithia Motors Inc
NYSE:LAD
9
9%
1
US
AutoNation Inc
NYSE:AN
12.1
8%
1.5
US
Murphy Usa Inc
NYSE:MUSA
16.4
3%
5.5
DE
AUTO1 Group SE
XETRA:AG1
78.1
119%
0.7
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-34%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Hotai Motor Co Ltd
TWSE:2207
Average EV/EBITDA: 21.5
23
N/A N/A
US
Carvana Co
NYSE:CVNA
51.5
43%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
21.8
8%
2.7
US
Autozone Inc
NYSE:AZO
15.4
7%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11
1%
11
US
Lithia Motors Inc
NYSE:LAD
11
3%
3.7
US
AutoNation Inc
NYSE:AN
10
4%
2.5
US
Murphy Usa Inc
NYSE:MUSA
10.1
3%
3.4
DE
AUTO1 Group SE
XETRA:AG1
39.3
61%
0.6
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-20%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Hotai Motor Co Ltd
TWSE:2207
Average EV/EBIT: 29.7
52
N/A N/A
US
Carvana Co
NYSE:CVNA
59.9
50%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25
8%
3.1
US
Autozone Inc
NYSE:AZO
18.1
8%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.4
0%
N/A
US
Lithia Motors Inc
NYSE:LAD
13.1
5%
2.6
US
AutoNation Inc
NYSE:AN
11.8
4%
3
US
Murphy Usa Inc
NYSE:MUSA
13.8
1%
13.8
DE
AUTO1 Group SE
XETRA:AG1
60.8
92%
0.7
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A