D-Link Corp
TWSE:2332

Watchlist Manager
D-Link Corp Logo
D-Link Corp
TWSE:2332
Watchlist
Price: 15.25 TWD 3.39% Market Closed
Market Cap: 9.2B TWD

Relative Value

The Relative Value of one D-Link Corp stock under the Base Case scenario is hidden TWD. Compared to the current market price of 15.25 TWD, D-Link Corp 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.

D-Link Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
63
Median 3Y
0.7
Median 5Y
0.7
Industry
2.3
Forward
0.5
vs History
vs Industry
2
Median 3Y
20.3
Median 5Y
17.5
Industry
26.9
Forward
15.4
vs History
44
vs Industry
36
Median 3Y
11.7
Median 5Y
10.5
Industry
16.8
vs History
20
vs Industry
27
Median 3Y
20.2
Median 5Y
17
Industry
20.4
vs History
88
vs Industry
55
Median 3Y
1.2
Median 5Y
1.2
Industry
2.6
vs History
9
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
2.5
Forward
0.5
vs History
7
vs Industry
65
Median 3Y
2
Median 5Y
1.9
Industry
7.9
vs History
vs Industry
12
Median 3Y
17
Median 5Y
16.6
Industry
17.8
Forward
9.8
vs History
vs Industry
9
Median 3Y
-31.8
Median 5Y
12.5
Industry
23.7
Forward
12.1
vs History
26
vs Industry
42
Median 3Y
9.1
Median 5Y
7.4
Industry
16.3
vs History
22
vs Industry
34
Median 3Y
8.2
Median 5Y
7.7
Industry
17.2
vs History
79
vs Industry
63
Median 3Y
0.7
Median 5Y
0.8
Industry
2

Multiples Across Competitors

Competitors Multiples
D-Link 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
TW
D-Link Corp
TWSE:2332
9.1B TWD 0.7 -22.8 -504 -32.2
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
296.4B USD 5.1 28.7 19.3 23.2
US
Arista Networks Inc
NYSE:ANET
169.7B USD 20.1 50.6 43.3 44
CN
Zhongji Innolight Co Ltd
SZSE:300308
672.5B CNY 21.3 78.6 66.6 66.6
US
Motorola Solutions Inc
NYSE:MSI
63.9B USD 5.6 30.2 22.6 25.6
FI
Nokia Oyj
OMXH:NOKIA
30.1B EUR 1.5 32.5 14.7 28
US
Ubiquiti Inc
NYSE:UI
33.4B USD 12.1 42.2 35 35.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
298.8B SEK 1.2 12.1 6.9 9.1
US
Ciena Corp
NYSE:CIEN
32.6B USD 6.8 264 72.7 105.5
CN
ZTE Corp
SZSE:000063
187.8B CNY 1.4 32.2 35.2 35.2
P/E Multiple
Earnings Growth PEG
TW
D-Link Corp
TWSE:2332
Average P/E: 795 727.9
Negative Multiple: -22.8
N/A N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
28.7
24%
1.2
US
Arista Networks Inc
NYSE:ANET
50.6
22%
2.3
CN
Zhongji Innolight Co Ltd
SZSE:300308
78.6
76%
1
US
Motorola Solutions Inc
NYSE:MSI
30.2
24%
1.3
FI
Nokia Oyj
OMXH:NOKIA
32.5
N/A N/A
US
Ubiquiti Inc
NYSE:UI
42.2
4%
10.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
12.1
945%
0
US
Ciena Corp
NYSE:CIEN
264
115%
2.3
CN
ZTE Corp
SZSE:000063
32.2
7%
4.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
D-Link Corp
TWSE:2332
Average EV/EBITDA: 36 433.5
Negative Multiple: -504
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.3
19%
1
US
Arista Networks Inc
NYSE:ANET
43.3
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
66.6
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
22.6
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.7
N/A N/A
US
Ubiquiti Inc
NYSE:UI
35
7%
5
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
5%
1.4
US
Ciena Corp
NYSE:CIEN
72.7
56%
1.3
CN
ZTE Corp
SZSE:000063
35.2
18%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
D-Link Corp
TWSE:2332
Average EV/EBIT: 41.5
Negative Multiple: -32.2
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.2
23%
1
US
Arista Networks Inc
NYSE:ANET
44
28%
1.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
66.6
88%
0.8
US
Motorola Solutions Inc
NYSE:MSI
25.6
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
28
N/A N/A
US
Ubiquiti Inc
NYSE:UI
35.8
7%
5.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
9%
1
US
Ciena Corp
NYSE:CIEN
105.5
69%
1.5
CN
ZTE Corp
SZSE:000063
35.2
1%
35.2