Hotai Motor Co Ltd
TWSE:2207

Watchlist Manager
Hotai Motor Co Ltd Logo
Hotai Motor Co Ltd
TWSE:2207
Watchlist
Price: 536 TWD 0.37%
Market Cap: NT$298.6B

Relative Value

The Relative Value of one Hotai Motor Co Ltd stock under the Base Case scenario is 556.18 TWD. Compared to the current market price of 536 TWD, Hotai Motor Co Ltd is Undervalued by 4%.

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
556.18 TWD
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

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
297.5B TWD 1.2 16.4 22.1 50.8
US
Carvana Co
NYSE:CVNA
104.8B USD 5.7 166.6 53.9 62.6
US
O'Reilly Automotive Inc
NASDAQ:ORLY
85.2B USD 4.9 34.3 23.5 27
US
Autozone Inc
NYSE:AZO
62.9B USD 3.3 25.5 17 20
US
Penske Automotive Group Inc
NYSE:PAG
10.7B USD 0.3 11.2 10.7 12.1
US
Murphy Usa Inc
NYSE:MUSA
8B USD 0.4 17 10.1 13.9
US
AutoNation Inc
NYSE:AN
7.8B USD 0.3 11.7 9.9 11.6
US
Lithia Motors Inc
NYSE:LAD
7.8B USD 0.2 8.7 10.9 12.9
DE
AUTO1 Group SE
XETRA:AG1
6.6B EUR 0.9 83 39.2 60.6
US
Carmax Inc
NYSE:KMX
6.5B USD 0.3 14.2 49.1 164.8
BR
Vibra Energia SA
BOVESPA:VBBR3
33.8B BRL 0.2 6 12.9 16
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Hotai Motor Co Ltd
TWSE:2207
Average EV/EBITDA: 23.6
22.1
N/A N/A
US
Carvana Co
NYSE:CVNA
53.9
44%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.5
8%
2.9
US
Autozone Inc
NYSE:AZO
17
8%
2.1
US
Penske Automotive Group Inc
NYSE:PAG
10.7
2%
5.4
US
Murphy Usa Inc
NYSE:MUSA
10.1
3%
3.4
US
AutoNation Inc
NYSE:AN
9.9
4%
2.5
US
Lithia Motors Inc
NYSE:LAD
10.9
3%
3.6
DE
AUTO1 Group SE
XETRA:AG1
39.2
61%
0.6
US
Carmax Inc
NYSE:KMX
49.1
26%
1.9
BR
Vibra Energia SA
BOVESPA:VBBR3
12.9
22%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Hotai Motor Co Ltd
TWSE:2207
Average EV/EBIT: 41.1
50.8
N/A N/A
US
Carvana Co
NYSE:CVNA
62.6
51%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
27
8%
3.4
US
Autozone Inc
NYSE:AZO
20
8%
2.5
US
Penske Automotive Group Inc
NYSE:PAG
12.1
1%
12.1
US
Murphy Usa Inc
NYSE:MUSA
13.9
1%
13.9
US
AutoNation Inc
NYSE:AN
11.6
3%
3.9
US
Lithia Motors Inc
NYSE:LAD
12.9
5%
2.6
DE
AUTO1 Group SE
XETRA:AG1
60.6
92%
0.7
US
Carmax Inc
NYSE:KMX
164.8
48%
3.4
BR
Vibra Energia SA
BOVESPA:VBBR3
16
19%
0.8