AOPEN Inc Relative Valuation - AOPEN Inc

Watchlist Manager

Watchlist

Price: 47.3 TWD -0.63% Market Closed

Market Cap: NT$3.7B

Relative Value

The Relative Value of one AOPEN Inc stock under the Base Case scenario is 64.93 TWD. Compared to the current market price of 47.3 TWD, AOPEN Inc is Undervalued by 27%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Undervaluation 27%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TW		AOPEN Inc TWSE:3046	3.7B TWD	0.6	12.1	9.9	10.4
US		Apple Inc NASDAQ:AAPL	3.7T USD	8.4	31.2	24.1	26.1
KR		Samsung Electronics Co Ltd KRX:005930	1 216.6T KRW	3.6	27.5	12.3	25.6
CN		Xiaomi Corp HKEX:1810	867.8B HKD	1.7	17.3	18.4	18.4
US		Dell Technologies Inc NYSE:DELL	100.5B USD	0.9	16.9	13.8	13.8
US	S	SanDisk Corp NASDAQ:SNDK	97.9B USD	0	0	0	0
US		Western Digital Corp NASDAQ:WDC	92.6B USD	8.6	24.8	27	30.3
IE		Seagate Technology Holdings PLC NASDAQ:STX	83.6B USD	8.3	42.4	30.2	33.3
SG	S	Seagate Technology Holdings PLC XBER:847	72.9B EUR	8.5	43.6	30.9	34.1
TW		Quanta Computer Inc TWSE:2382	1.1T TWD	0.6	16.1	13.1	15.2
US		Hewlett Packard Enterprise Co NYSE:HPE	28.7B USD	0.8	-122.6	8.8	24.2

				Revenue Growth	P/S to Growth
TW		AOPEN Inc TWSE:3046	Average P/S: 4.2 0.6	N/A	N/A
US		Apple Inc NASDAQ:AAPL	8.4	9%	0.9
KR		Samsung Electronics Co Ltd KRX:005930	3.6	20%	0.2
CN		Xiaomi Corp HKEX:1810	1.7	22%	0.1
US		Dell Technologies Inc NYSE:DELL	0.9	11%	0.1
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	51%	N/A
US		Western Digital Corp NASDAQ:WDC	8.6	25%	0.3
IE		Seagate Technology Holdings PLC NASDAQ:STX	8.3	22%	0.4
SG	S	Seagate Technology Holdings PLC XBER:847	8.5	22%	0.4
TW		Quanta Computer Inc TWSE:2382	0.6	37%	0
US		Hewlett Packard Enterprise Co NYSE:HPE	0.8	10%	0.1

				Earnings Growth	PEG
TW		AOPEN Inc TWSE:3046	Average P/E: 25.8 12.1	N/A	N/A
US		Apple Inc NASDAQ:AAPL	31.2	11%	2.8
KR		Samsung Electronics Co Ltd KRX:005930	27.5	56%	0.5
CN		Xiaomi Corp HKEX:1810	17.3	35%	0.5
US		Dell Technologies Inc NYSE:DELL	16.9	23%	0.7
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	N/A	N/A
US		Western Digital Corp NASDAQ:WDC	24.8	51%	0.5
IE		Seagate Technology Holdings PLC NASDAQ:STX	42.4	54%	0.8
SG	S	Seagate Technology Holdings PLC XBER:847	43.6	52%	0.8
TW		Quanta Computer Inc TWSE:2382	16.1	19%	0.8
US		Hewlett Packard Enterprise Co NYSE:HPE	Negative Multiple: -122.6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
TW		AOPEN Inc TWSE:3046	Average EV/EBITDA: 18.9 9.9	N/A	N/A
US		Apple Inc NASDAQ:AAPL	24.1	10%	2.4
KR		Samsung Electronics Co Ltd KRX:005930	12.3	39%	0.3
CN		Xiaomi Corp HKEX:1810	18.4	31%	0.6
US		Dell Technologies Inc NYSE:DELL	13.8	29%	0.5
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	179%	N/A
US		Western Digital Corp NASDAQ:WDC	27	50%	0.5
IE		Seagate Technology Holdings PLC NASDAQ:STX	30.2	49%	0.6
SG	S	Seagate Technology Holdings PLC XBER:847	30.9	49%	0.6
TW		Quanta Computer Inc TWSE:2382	13.1	24%	0.5
US		Hewlett Packard Enterprise Co NYSE:HPE	8.8	26%	0.3

				EBIT Growth	EV/EBIT to Growth
TW		AOPEN Inc TWSE:3046	Average EV/EBIT: 23.1 10.4	N/A	N/A
US		Apple Inc NASDAQ:AAPL	26.1	10%	2.6
KR		Samsung Electronics Co Ltd KRX:005930	25.6	48%	0.5
CN		Xiaomi Corp HKEX:1810	18.4	40%	0.5
US		Dell Technologies Inc NYSE:DELL	13.8	19%	0.7
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	200%	N/A
US		Western Digital Corp NASDAQ:WDC	30.3	56%	0.5
IE		Seagate Technology Holdings PLC NASDAQ:STX	33.3	50%	0.7
SG	S	Seagate Technology Holdings PLC XBER:847	34.1	50%	0.7
TW		Quanta Computer Inc TWSE:2382	15.2	26%	0.6
US		Hewlett Packard Enterprise Co NYSE:HPE	24.2	52%	0.5

AOPEN Inc
TWSE:3046

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
AOPEN Inc Competitors

See Also

Company

Help

Tools

Stocks

AOPEN Inc TWSE:3046

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples AOPEN Inc Competitors

See Also

Company

Help

Tools

Stocks

AOPEN Inc
TWSE:3046

Competitors Multiples
AOPEN Inc Competitors