D-Link Corp
TWSE:2332

Watchlist Manager
D-Link Corp Logo
D-Link Corp
TWSE:2332
Watchlist
Price: 16.6 TWD -0.3% Market Closed
Market Cap: NT$10B

Relative Value

The Relative Value of one D-Link Corp stock under the Base Case scenario is 15.09 TWD. Compared to the current market price of 16.6 TWD, D-Link Corp is Overvalued by 9%.

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
15.09 TWD
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

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
9.9B TWD 0.7 -24.8 276 -33
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
302.3B USD 5.2 29.3 19.7 23.7
US
Arista Networks Inc
NYSE:ANET
182.6B USD 21.5 54.1 46.5 47.3
CN
Zhongji Innolight Co Ltd
SZSE:300308
652.2B CNY 20.7 76.4 64.8 64.8
US
Motorola Solutions Inc
NYSE:MSI
67.3B USD 5.9 31.6 23.5 26.6
FI
Nokia Oyj
OMXH:NOKIA
31.1B EUR 1.6 33.5 15.1 28.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
316.3B SEK 1.3 11 6.9 8.8
US
Ubiquiti Inc
NYSE:UI
33.4B USD 12.1 42.2 35 35.8
US
Ciena Corp
NYSE:CIEN
32.3B USD 6.9 268.2 73.8 107.1
CN
ZTE Corp
SZSE:000063
191.9B CNY 1.4 32.1 35.1 35.1
P/E Multiple
Earnings Growth PEG
TW
D-Link Corp
TWSE:2332
Average P/E: 795 728.6
Negative Multiple: -24.8
N/A N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
29.3
24%
1.2
US
Arista Networks Inc
NYSE:ANET
54.1
22%
2.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
76.4
78%
1
US
Motorola Solutions Inc
NYSE:MSI
31.6
24%
1.3
FI
Nokia Oyj
OMXH:NOKIA
33.5
N/A N/A
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
11
-9%
N/A
US
Ubiquiti Inc
NYSE:UI
42.2
4%
10.5
US
Ciena Corp
NYSE:CIEN
268.2
115%
2.3
CN
ZTE Corp
SZSE:000063
32.1
7%
4.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
D-Link Corp
TWSE:2332
Average EV/EBITDA: 33 146.9
276
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.7
19%
1
US
Arista Networks Inc
NYSE:ANET
46.5
28%
1.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.8
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
23.5
14%
1.7
FI
Nokia Oyj
OMXH:NOKIA
15.1
N/A N/A
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
0%
N/A
US
Ubiquiti Inc
NYSE:UI
35
7%
5
US
Ciena Corp
NYSE:CIEN
73.8
56%
1.3
CN
ZTE Corp
SZSE:000063
35.1
18%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
D-Link Corp
TWSE:2332
Average EV/EBIT: 42
Negative Multiple: -33
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
23.7
23%
1
US
Arista Networks Inc
NYSE:ANET
47.3
28%
1.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.8
88%
0.7
US
Motorola Solutions Inc
NYSE:MSI
26.6
15%
1.8
FI
Nokia Oyj
OMXH:NOKIA
28.9
N/A N/A
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
8.8
-7%
N/A
US
Ubiquiti Inc
NYSE:UI
35.8
7%
5.1
US
Ciena Corp
NYSE:CIEN
107.1
69%
1.6
CN
ZTE Corp
SZSE:000063
35.1
1%
35.1