HTC Corp
TWSE:2498

Watchlist Manager
HTC Corp Logo
HTC Corp
TWSE:2498
Watchlist
Price: 47.15 TWD 1.51% Market Closed
Market Cap: NT$39.4B

Relative Value

The Relative Value of one HTC Corp stock under the Base Case scenario is 25.81 TWD. Compared to the current market price of 47.15 TWD, HTC Corp is Overvalued by 45%.

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
25.81 TWD
Overvaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
HTC 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
HTC Corp
TWSE:2498
39.4B TWD 13 6.9 -8 -7.5
US
Apple Inc
NASDAQ:AAPL
3.8T USD 9 33.5 26.2 28.5
KR
Samsung Electronics Co Ltd
KRX:005930
991.9T KRW 3.1 30.3 11.8 29.9
CN
Xiaomi Corp
HKEX:1810
916.2B HKD 1.8 18.6 17.8 17.8
US
Western Digital Corp
NASDAQ:WDC
83.7B USD 7 33.2 25.8 29.5
US
Dell Technologies Inc
NYSE:DELL
78.5B USD 0.8 14.8 12.2 12.2
IE
Seagate Technology Holdings PLC
NASDAQ:STX
77.7B USD 8.1 45.3 32.1 35.8
US
SanDisk Corp
NASDAQ:SNDK
70.8B USD 0 0 0 0
SG
Seagate Technology Holdings PLC
XBER:847
50.5B EUR 6.2 34.6 29.1 32.5
TW
Quanta Computer Inc
TWSE:2382
1.1T TWD 0.6 16 13.1 15.1
US
Hewlett Packard Enterprise Co
NYSE:HPE
28.1B USD 0.8 -475.6 9.1 24.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
HTC Corp
TWSE:2498
Average EV/EBITDA: 19.7
Negative Multiple: -8
N/A N/A
US
Apple Inc
NASDAQ:AAPL
26.2
9%
2.9
KR
Samsung Electronics Co Ltd
KRX:005930
11.8
25%
0.5
CN
Xiaomi Corp
HKEX:1810
17.8
37%
0.5
US
Western Digital Corp
NASDAQ:WDC
25.8
33%
0.8
US
Dell Technologies Inc
NYSE:DELL
12.2
16%
0.8
IE
Seagate Technology Holdings PLC
NASDAQ:STX
32.1
38%
0.8
US
S
SanDisk Corp
NASDAQ:SNDK
Not Available
94%
N/A
SG
S
Seagate Technology Holdings PLC
XBER:847
29.1
38%
0.8
TW
Quanta Computer Inc
TWSE:2382
13.1
24%
0.5
US
Hewlett Packard Enterprise Co
NYSE:HPE
9.1
27%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
HTC Corp
TWSE:2498
Average EV/EBIT: 25.1
Negative Multiple: -7.5
N/A N/A
US
Apple Inc
NASDAQ:AAPL
28.5
9%
3.2
KR
Samsung Electronics Co Ltd
KRX:005930
29.9
44%
0.7
CN
Xiaomi Corp
HKEX:1810
17.8
44%
0.4
US
Western Digital Corp
NASDAQ:WDC
29.5
37%
0.8
US
Dell Technologies Inc
NYSE:DELL
12.2
21%
0.6
IE
Seagate Technology Holdings PLC
NASDAQ:STX
35.8
38%
0.9
US
S
SanDisk Corp
NASDAQ:SNDK
Not Available
113%
N/A
SG
S
Seagate Technology Holdings PLC
XBER:847
32.5
38%
0.9
TW
Quanta Computer Inc
TWSE:2382
15.1
26%
0.6
US
Hewlett Packard Enterprise Co
NYSE:HPE
24.4
52%
0.5