Machvision Inc
TWSE:3563

Watchlist Manager
Machvision Inc Logo
Machvision Inc
TWSE:3563
Watchlist
Price: 496.5 TWD 3.87% Market Closed
Market Cap: 31.8B TWD

Relative Value

The Relative Value of one Machvision Inc stock under the Base Case scenario is 370.74 TWD. Compared to the current market price of 496.5 TWD, Machvision Inc is Overvalued by 25%.

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
370.74 TWD
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Machvision Inc 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
Machvision Inc
TWSE:3563
30.6B TWD 10.1 33.7 23.7 24.5
NL
ASML Holding NV
AEX:ASML
431.9B EUR 13.4 42.3 32 35.3
US
Brooks Automation Inc
LSE:0HQ1
353.8B USD 595.8 -6 345.1 8 940.8 -16 309.9
US
Lam Research Corp
NASDAQ:LRCX
280.7B USD 14.3 48.3 40.5 43
US
Applied Materials Inc
NASDAQ:AMAT
259.3B USD 9.1 37.1 28.9 30.4
US
KLA Corp
NASDAQ:KLAC
206.5B USD 16.5 48.7 36 38.7
JP
Tokyo Electron Ltd
TSE:8035
18.8T JPY 7.8 35.7 24.3 26.8
JP
Advantest Corp
TSE:6857
15.6T JPY 16.5 61.6 39.2 41.9
CN
NAURA Technology Group Co Ltd
SZSE:002371
373.6B CNY 10.1 59.3 53.7 53.7
JP
Disco Corp
TSE:6146
6.5T JPY 16.6 53.6 34.4 37.1
NL
ASM International NV
AEX:ASM
34.3B EUR 10.3 43.3 27.7 34.4
P/E Multiple
Earnings Growth PEG
TW
Machvision Inc
TWSE:3563
Average P/E: 46.4
33.7
N/A N/A
NL
ASML Holding NV
AEX:ASML
42.3
15%
2.8
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -6 345.1 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
48.3
15%
3.2
US
Applied Materials Inc
NASDAQ:AMAT
37.1
12%
3.1
US
KLA Corp
NASDAQ:KLAC
48.7
15%
3.2
JP
Tokyo Electron Ltd
TSE:8035
35.7
9%
4
JP
Advantest Corp
TSE:6857
61.6
39%
1.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
59.3
30%
2
JP
Disco Corp
TSE:6146
53.6
10%
5.4
NL
ASM International NV
AEX:ASM
43.3
14%
3.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Machvision Inc
TWSE:3563
Average EV/EBITDA: 843.8
23.7
N/A N/A
NL
ASML Holding NV
AEX:ASML
32
13%
2.5
US
B
Brooks Automation Inc
LSE:0HQ1
8 940.8
46%
194.4
US
Lam Research Corp
NASDAQ:LRCX
40.5
15%
2.7
US
Applied Materials Inc
NASDAQ:AMAT
28.9
8%
3.6
US
KLA Corp
NASDAQ:KLAC
36
11%
3.3
JP
Tokyo Electron Ltd
TSE:8035
24.3
8%
3
JP
Advantest Corp
TSE:6857
39.2
22%
1.8
CN
NAURA Technology Group Co Ltd
SZSE:002371
53.7
32%
1.7
JP
Disco Corp
TSE:6146
34.4
11%
3.1
NL
ASM International NV
AEX:ASM
27.7
13%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Machvision Inc
TWSE:3563
Average EV/EBIT: 36.6
24.5
N/A N/A
NL
ASML Holding NV
AEX:ASML
35.3
14%
2.5
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -16 309.9 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
43
15%
2.9
US
Applied Materials Inc
NASDAQ:AMAT
30.4
8%
3.8
US
KLA Corp
NASDAQ:KLAC
38.7
12%
3.2
JP
Tokyo Electron Ltd
TSE:8035
26.8
N/A N/A
JP
Advantest Corp
TSE:6857
41.9
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
53.7
28%
1.9
JP
Disco Corp
TSE:6146
37.1
N/A N/A
NL
ASM International NV
AEX:ASM
34.4
14%
2.5