H9W Relative Valuation - HWA AG

Watchlist Manager

Watchlist

Price: 3.69 EUR 3.36% Market Closed

Market Cap: €36.1m

Relative Value

The Relative Value of one H9W stock under the Base Case scenario is hidden EUR. Compared to the current market price of 3.69 EUR, HWA AG is hidden .

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?

H9W Relative Value

Show

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
DE	HWA AG XETRA:H9W	36.1m EUR	0.5	-1.7	-3.4	-2.7
US	Tesla Inc NASDAQ:TSLA	1.5T USD	15.8	395.9	133.2	302
JP	Toyota Motor Corp TSE:7203	51.4T JPY	1	13.9	9	13.9
CN	BYD Co Ltd SZSE:002594	883.7B CNY	1.1	23.1	22.2	22.2
KR	Hyundai Motor Co KRX:005380	175.4T KRW	0.9	16.4	16.6	22.5
DE	Mercedes Benz Group AG MIL:MBG	75.3B EUR	0.5	4.9	4.5	6.1
DE	Daimler AG XETRA:DAI	67.5B EUR	0.4	3.7	4	5.4
IT	Ferrari NV MIL:RACE	60.1B EUR	8.4	37.6	22.3	29.3
US	General Motors Co NYSE:GM	70B USD	0.4	21.9	8	54
DE	Bayerische Motoren Werke AG XETRA:BMW	51.8B EUR	0.4	7.4	5.3	9.8
DE	Mercedes-Benz Group AG XETRA:MBG	50B EUR	0.4	8	6.3	13.1

			Revenue Growth	P/S to Growth
DE	HWA AG XETRA:H9W	Average P/S: 2.7 0.5	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	15.8	14%	1.1
JP	Toyota Motor Corp TSE:7203	1	4%	0.3
CN	BYD Co Ltd SZSE:002594	1.1	12%	0.1
KR	Hyundai Motor Co KRX:005380	0.9	5%	0.2
DE	Mercedes Benz Group AG MIL:MBG	0.5	3%	0.2
DE	Daimler AG XETRA:DAI	0.4	N/A	N/A
IT	Ferrari NV MIL:RACE	8.4	7%	1.2
US	General Motors Co NYSE:GM	0.4	2%	0.2
DE	Bayerische Motoren Werke AG XETRA:BMW	0.4	1%	0.4
DE	Mercedes-Benz Group AG XETRA:MBG	0.4	-1%	N/A

			Earnings Growth	PEG
DE	HWA AG XETRA:H9W	Average P/E: 53.3 Negative Multiple: -1.7	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	395.9	44%	9
JP	Toyota Motor Corp TSE:7203	13.9	0%	N/A
CN	BYD Co Ltd SZSE:002594	23.1	15%	1.5
KR	Hyundai Motor Co KRX:005380	16.4	3%	5.5
DE	Mercedes Benz Group AG MIL:MBG	4.9	0%	N/A
DE	Daimler AG XETRA:DAI	3.7	N/A	N/A
IT	Ferrari NV MIL:RACE	37.6	13%	2.9
US	General Motors Co NYSE:GM	21.9	62%	0.4
DE	Bayerische Motoren Werke AG XETRA:BMW	7.4	2%	3.7
DE	Mercedes-Benz Group AG XETRA:MBG	8	-7%	N/A

			EBITDA Growth	EV/EBITDA to Growth
DE	HWA AG XETRA:H9W	Average EV/EBITDA: 23.1 Negative Multiple: -3.4	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	133.2	36%	3.7
JP	Toyota Motor Corp TSE:7203	9	1%	9
CN	BYD Co Ltd SZSE:002594	22.2	44%	0.5
KR	Hyundai Motor Co KRX:005380	16.6	4%	4.2
DE	Mercedes Benz Group AG MIL:MBG	4.5	4%	1.1
DE	Daimler AG XETRA:DAI	4	N/A	N/A
IT	Ferrari NV MIL:RACE	22.3	8%	2.8
US	General Motors Co NYSE:GM	8	13%	0.6
DE	Bayerische Motoren Werke AG XETRA:BMW	5.3	4%	1.3
DE	Mercedes-Benz Group AG XETRA:MBG	6.3	-2%	N/A

			EBIT Growth	EV/EBIT to Growth
DE	HWA AG XETRA:H9W	Average EV/EBIT: 47.8 Negative Multiple: -2.7	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	302	38%	7.9
JP	Toyota Motor Corp TSE:7203	13.9	N/A	N/A
CN	BYD Co Ltd SZSE:002594	22.2	9%	2.5
KR	Hyundai Motor Co KRX:005380	22.5	1%	22.5
DE	Mercedes Benz Group AG MIL:MBG	6.1	3%	2
DE	Daimler AG XETRA:DAI	5.4	N/A	N/A
IT	Ferrari NV MIL:RACE	29.3	9%	3.3
US	General Motors Co NYSE:GM	54	84%	0.6
DE	Bayerische Motoren Werke AG XETRA:BMW	9.8	1%	9.8
DE	Mercedes-Benz Group AG XETRA:MBG	13.1	-9%	N/A

HWA AG
XETRA:H9W

Relative Value

Valuation Multiples

Multiples Across Competitors

H9W Competitors Multiples
HWA AG Competitors

See Also

Company

Help

Tools

Stocks

HWA AG XETRA:H9W

Relative Value

Valuation Multiples

Multiples Across Competitors

H9W Competitors Multiples HWA AG Competitors

See Also

Company

Help

Tools

Stocks

HWA AG
XETRA:H9W

H9W Competitors Multiples
HWA AG Competitors