E-Life Mall Corp
TWSE:6281

Watchlist Manager
E-Life Mall Corp Logo
E-Life Mall Corp
TWSE:6281
Watchlist
Price: 62.7 TWD 0.32% Market Closed
Market Cap: 6.2B TWD

Relative Value

The Relative Value of one E-Life Mall Corp stock under the Base Case scenario is 93.4 TWD. Compared to the current market price of 62.7 TWD, E-Life Mall Corp is Undervalued by 33%.

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
93.4 TWD
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
53
Median 3Y
0.4
Median 5Y
0.4
Industry
0.6
vs History
33
vs Industry
30
Median 3Y
16.8
Median 5Y
15
Industry
17.2
vs History
53
vs Industry
55
Median 3Y
5.9
Median 5Y
5.7
Industry
8.6
vs History
15
vs Industry
40
Median 3Y
15.3
Median 5Y
10.1
Industry
17.6
vs History
98
vs Industry
23
Median 3Y
3
Median 5Y
3
Industry
1.7
vs History
11
vs Industry
60
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
vs History
11
vs Industry
46
Median 3Y
2.2
Median 5Y
2.1
Industry
2.4
vs History
11
vs Industry
54
Median 3Y
5.7
Median 5Y
5.4
Industry
8.7
vs History
6
vs Industry
30
Median 3Y
14.2
Median 5Y
13.2
Industry
13.3
vs History
23
vs Industry
61
Median 3Y
7.5
Median 5Y
6.2
Industry
10
vs History
25
vs Industry
55
Median 3Y
8.5
Median 5Y
6.9
Industry
14.2
vs History
98
vs Industry
30
Median 3Y
1.5
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

Competitors Multiples
E-Life Mall 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
E-Life Mall Corp
TWSE:6281
6.2B TWD 0.3 16.8 6.3 19.9
US
Best Buy Co Inc
NYSE:BBY
14.1B USD 0.3 21.8 5.5 8.2
JP
Hikari Tsushin Inc
TSE:9435
2T JPY 2.8 14.3 19.5 22.5
US
GameStop Corp
NYSE:GME
9.5B USD 2.5 22.6 20.2 21.9
AU
JB Hi-Fi Ltd
ASX:JBH
9.8B AUD 0.9 21.3 14.3 14.3
VN
Mobile World Investment Corp
VN:MWG
124.2T VND 0.8 21.4 14.2 19.8
JP
Yamada Holdings Co Ltd
TSE:9831
450.7B JPY 0.3 16.7 9.9 16.6
DE
Ceconomy AG
XETRA:CEC
2.1B EUR 0.1 -61.1 2.8 10.7
JP
Nojima Corp
TSE:7419
360.7B JPY 0.4 9.6 4.2 6
CN
Suning.Com Co Ltd
SZSE:002024
14.9B CNY 0.3 176.1 94 94
JP
Bic Camera Inc
TSE:3048
301.3B JPY 0.3 17.2 7.7 10.6
P/E Multiple
Earnings Growth PEG
TW
E-Life Mall Corp
TWSE:6281
Average P/E: 33.8
16.8
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
21.8
19%
1.1
JP
Hikari Tsushin Inc
TSE:9435
14.3
3%
4.8
US
GameStop Corp
NYSE:GME
22.6
41%
0.6
AU
JB Hi-Fi Ltd
ASX:JBH
21.3
8%
2.7
VN
M
Mobile World Investment Corp
VN:MWG
21.4
35%
0.6
JP
Yamada Holdings Co Ltd
TSE:9831
16.7
20%
0.8
DE
Ceconomy AG
XETRA:CEC
Negative Multiple: -61.1 N/A N/A
JP
Nojima Corp
TSE:7419
9.6
N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
176.1
34%
5.2
JP
Bic Camera Inc
TSE:3048
17.2
2%
8.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
E-Life Mall Corp
TWSE:6281
Average EV/EBITDA: 18.1
6.3
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
5.5
3%
1.8
JP
Hikari Tsushin Inc
TSE:9435
19.5
9%
2.2
US
GameStop Corp
NYSE:GME
20.2
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.3
18%
0.8
VN
M
Mobile World Investment Corp
VN:MWG
14.2
18%
0.8
JP
Yamada Holdings Co Ltd
TSE:9831
9.9
4%
2.5
DE
Ceconomy AG
XETRA:CEC
2.8
10%
0.3
JP
Nojima Corp
TSE:7419
4.2
N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
94
54%
1.7
JP
Bic Camera Inc
TSE:3048
7.7
2%
3.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
E-Life Mall Corp
TWSE:6281
Average EV/EBIT: 22.2
19.9
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8.2
5%
1.6
JP
Hikari Tsushin Inc
TSE:9435
22.5
N/A N/A
US
GameStop Corp
NYSE:GME
21.9
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.3
7%
2
VN
M
Mobile World Investment Corp
VN:MWG
19.8
31%
0.6
JP
Yamada Holdings Co Ltd
TSE:9831
16.6
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.7
27%
0.4
JP
Nojima Corp
TSE:7419
6
N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
94
41%
2.3
JP
Bic Camera Inc
TSE:3048
10.6
N/A N/A