Cyberlink Corp
TWSE:5203

Watchlist Manager
Cyberlink Corp Logo
Cyberlink Corp
TWSE:5203
Watchlist
Price: 86.5 TWD -2.26% Market Closed
Market Cap: 6.8B TWD

Relative Value

The Relative Value of one Cyberlink Corp stock under the Base Case scenario is 116.8 TWD. Compared to the current market price of 86.5 TWD, Cyberlink Corp is Undervalued by 26%.

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
116.8 TWD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
27
Median 3Y
3.9
Median 5Y
4.1
Industry
2.4
Forward
2.8
vs History
79
vs Industry
20
Median 3Y
31.5
Median 5Y
31.5
Industry
22.3
Forward
22.4
vs History
vs Industry
22
Median 3Y
40.7
Median 5Y
34.5
Industry
16.1
vs History
vs Industry
23
Median 3Y
45.8
Median 5Y
29.7
Industry
20.7
vs History
85
vs Industry
54
Median 3Y
1.6
Median 5Y
1.8
Industry
2.9
vs History
98
vs Industry
33
Median 3Y
2.8
Median 5Y
2.9
Industry
2.4
Forward
1.8
vs History
98
vs Industry
48
Median 3Y
3.2
Median 5Y
3.4
Industry
4.9
vs History
98
vs Industry
14
Median 3Y
24
Median 5Y
22.5
Industry
12.2
Forward
-9.6
vs History
98
vs Industry
13
Median 3Y
28.2
Median 5Y
26.6
Industry
15.9
Forward
13.4
vs History
vs Industry
27
Median 3Y
28.3
Median 5Y
24.2
Industry
14.7
vs History
vs Industry
26
Median 3Y
30.6
Median 5Y
25.8
Industry
17.3
vs History
87
vs Industry
47
Median 3Y
1.4
Median 5Y
1.6
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Cyberlink 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
Cyberlink Corp
TWSE:5203
6.8B TWD 2.9 23.6 14.1 15.6
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
414.1B USD 106.3 378 465.4 479.7
DE
SAP SE
XETRA:SAP
239.8B EUR 6.6 33.9 20.8 23.5
US
Salesforce Inc
NYSE:CRM
243.3B USD 6 33.7 19.6 27.1
US
Applovin Corp
NASDAQ:APP
214.8B USD 38.9 75.9 60.2 65.5
US
Intuit Inc
NASDAQ:INTU
176.6B USD 9.1 42.9 29.7 34.3
US
Adobe Inc
NASDAQ:ADBE
138.9B USD 5.8 19.5 14.5 15.9
US
NCR Corp
LSE:0K45
130.3B USD 49.2 -2 135.5 370.3 1 083.3
US
Synopsys Inc
NASDAQ:SNPS
93.4B USD 14.5 46.7 73.5 95.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.4B USD 16.2 79.6 45.2 51.1
P/S Multiple
Revenue Growth P/S to Growth
TW
Cyberlink Corp
TWSE:5203
Average P/S: 21 287.9
2.9
16%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
106.3
46%
2.3
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6
10%
0.6
US
Applovin Corp
NASDAQ:APP
38.9
29%
1.3
US
Intuit Inc
NASDAQ:INTU
9.1
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
5.8
10%
0.6
US
N
NCR Corp
LSE:0K45
49.2
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
14.5
21%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.2
14%
1.2
P/E Multiple
Earnings Growth PEG
TW
Cyberlink Corp
TWSE:5203
Average P/E: 81.5
23.6
15%
1.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
378
94%
4
DE
SAP SE
XETRA:SAP
33.9
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.7
32%
1.1
US
Applovin Corp
NASDAQ:APP
75.9
61%
1.2
US
Intuit Inc
NASDAQ:INTU
42.9
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
19.5
21%
0.9
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 135.5
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
46.7
13%
3.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.6
34%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Cyberlink Corp
TWSE:5203
Average EV/EBITDA: 111.3
14.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
465.4
137%
3.4
DE
SAP SE
XETRA:SAP
20.8
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.6
24%
0.8
US
Applovin Corp
NASDAQ:APP
60.2
53%
1.1
US
Intuit Inc
NASDAQ:INTU
29.7
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
14.5
16%
0.9
US
N
NCR Corp
LSE:0K45
370.3
16%
23.1
US
Synopsys Inc
NASDAQ:SNPS
73.5
50%
1.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.2
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Cyberlink Corp
TWSE:5203
Average EV/EBIT: 189.1
15.6
37%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
479.7
141%
3.4
DE
SAP SE
XETRA:SAP
23.5
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.1
34%
0.8
US
Applovin Corp
NASDAQ:APP
65.5
57%
1.1
US
Intuit Inc
NASDAQ:INTU
34.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.9
17%
0.9
US
N
NCR Corp
LSE:0K45
1 083.3
70%
15.5
US
Synopsys Inc
NASDAQ:SNPS
95.2
50%
1.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.1
30%
1.7