D

Darwin Precisions Corp
TWSE:6120

Watchlist Manager
Darwin Precisions Corp
TWSE:6120
Watchlist
Price: 13.85 TWD 3.75% Market Closed
Market Cap: NT$8.3B

Relative Value

The Relative Value of one Darwin Precisions Corp stock under the Base Case scenario is 20.26 TWD. Compared to the current market price of 13.85 TWD, Darwin Precisions Corp is Undervalued by 32%.

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
20.26 TWD
Undervaluation 32%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Darwin Precisions 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
Darwin Precisions Corp
TWSE:6120
8.3B TWD 0.5 57.3 10.1 -27.9
US
NVIDIA Corp
NASDAQ:NVDA
4.6T USD 24.2 45.7 39.5 40.5
US
Broadcom Inc
NASDAQ:AVGO
1.6T USD 24.3 67.1 45.8 61.1
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
45.5T TWD 11.9 26.5 16.5 22.4
US
Micron Technology Inc
NASDAQ:MU
444.1B USD 10.4 36.9 19.8 32.1
US
Advanced Micro Devices Inc
NASDAQ:AMD
411.3B USD 12.8 124.3 69.7 144.3
KR
SK Hynix Inc
KRX:000660
512.3T KRW 6.1 14.4 10.1 13.9
US
Intel Corp
NASDAQ:INTC
215.1B USD 4 -798.2 18.8 -9 571.4
US
Texas Instruments Inc
NASDAQ:TXN
175.9B USD 10.3 35.4 23.6 31
US
Qualcomm Inc
NASDAQ:QCOM
167.1B USD 3.8 30 12.2 13.8
US
Analog Devices Inc
NASDAQ:ADI
149.3B USD 13.5 65.8 30.8 51.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
D
Darwin Precisions Corp
TWSE:6120
Average EV/EBIT: 45.6
Negative Multiple: -27.9
N/A N/A
US
NVIDIA Corp
NASDAQ:NVDA
40.5
51%
0.8
US
Broadcom Inc
NASDAQ:AVGO
61.1
55%
1.1
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
22.4
17%
1.3
US
Micron Technology Inc
NASDAQ:MU
32.1
79%
0.4
US
Advanced Micro Devices Inc
NASDAQ:AMD
144.3
113%
1.3
KR
SK Hynix Inc
KRX:000660
13.9
52%
0.3
US
Intel Corp
NASDAQ:INTC
Negative Multiple: -9 571.4 N/A N/A
US
Texas Instruments Inc
NASDAQ:TXN
31
16%
1.9
US
Qualcomm Inc
NASDAQ:QCOM
13.8
8%
1.7
US
Analog Devices Inc
NASDAQ:ADI
51.3
34%
1.5