Relative Value

The Relative Value of one TOY stock under the Base Case scenario is hidden EUR. Compared to the current market price of 9.6 EUR, Toyo Corp 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.

TOY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
62
Median 3Y
1.2
Median 5Y
1.2
Industry
2
Forward
1.2
vs History
9
vs Industry
39
Median 3Y
23.5
Median 5Y
17
Industry
25.1
Forward
15.6
vs History
9
vs Industry
49
Median 3Y
9.1
Median 5Y
9.1
Industry
16.7
vs History
0
vs Industry
43
Median 3Y
9.3
Median 5Y
9.1
Industry
22.9
vs History
0
vs Industry
63
Median 3Y
1.3
Median 5Y
1.3
Industry
2.4
vs History
0
vs Industry
63
Median 3Y
1.1
Median 5Y
1.1
Industry
2.1
Forward
1.1
vs History
0
vs Industry
75
Median 3Y
2.7
Median 5Y
2.5
Industry
8.4
vs History
6
vs Industry
0
Median 3Y
12.1
Median 5Y
9
Industry
16.9
Forward
8.8
vs History
9
vs Industry
47
Median 3Y
17.8
Median 5Y
12.1
Industry
20.9
vs History
9
vs Industry
50
Median 3Y
8.6
Median 5Y
7.4
Industry
16.7
vs History
0
vs Industry
31
Median 3Y
-5.2
Median 5Y
2.3
Industry
19.8
vs History
0
vs Industry
61
Median 3Y
1
Median 5Y
0.9
Industry
1.8

Multiples Across Competitors

TOY Competitors Multiples
Toyo 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
JP
Toyo Corp
XMUN:TOY
46.3B EUR 1.4 38.7 14 22.6
ZA
Datatec Ltd
JSE:DTC
18.3B Zac 0 0 0 0
US
CDW Corp
NASDAQ:CDW
17.1B USD 0.8 16.2 11.6 13.6
US
TD Synnex Corp
NYSE:SNX
11.8B USD 0.2 15.4 7.9 10.4
CN
Unisplendour Corp Ltd
SZSE:000938
74.1B CNY 0.8 53.1 26.1 26.1
TW
WT Microelectronics Co Ltd
TWSE:3036
191B TWD 0.2 16.4 13.1 13.9
US
Arrow Electronics Inc
NYSE:ARW
5.8B USD 0.2 12.2 9.1 10.6
JP
Canon Marketing Japan Inc
TSE:8060
748.2B JPY 1.1 18.9 8.3 10.6
US
Avnet Inc
NASDAQ:AVT
4B USD 0.2 17.2 10 11.1
CN
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
26.3B CNY 1.1 85.6 42.9 42.9
TW
WPG Holdings Ltd
TWSE:3702
107.8B TWD 0.1 12.8 14.2 15
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Toyo Corp
XMUN:TOY
Average EV/EBITDA: 15.7
14
N/A N/A
ZA
D
Datatec Ltd
JSE:DTC
Not Available
12%
N/A
US
CDW Corp
NASDAQ:CDW
11.6
7%
1.7
US
TD Synnex Corp
NYSE:SNX
7.9
9%
0.9
CN
Unisplendour Corp Ltd
SZSE:000938
26.1
27%
1
TW
WT Microelectronics Co Ltd
TWSE:3036
13.1
N/A N/A
US
Arrow Electronics Inc
NYSE:ARW
9.1
8%
1.1
JP
Canon Marketing Japan Inc
TSE:8060
8.3
6%
1.4
US
Avnet Inc
NASDAQ:AVT
10
14%
0.7
CN
S
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
42.9
N/A N/A
TW
WPG Holdings Ltd
TWSE:3702
14.2
3%
4.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Toyo Corp
XMUN:TOY
Average EV/EBIT: 17.7
22.6
N/A N/A
ZA
D
Datatec Ltd
JSE:DTC
Not Available
16%
N/A
US
CDW Corp
NASDAQ:CDW
13.6
10%
1.4
US
TD Synnex Corp
NYSE:SNX
10.4
16%
0.6
CN
Unisplendour Corp Ltd
SZSE:000938
26.1
24%
1.1
TW
WT Microelectronics Co Ltd
TWSE:3036
13.9
N/A N/A
US
Arrow Electronics Inc
NYSE:ARW
10.6
10%
1.1
JP
Canon Marketing Japan Inc
TSE:8060
10.6
N/A N/A
US
Avnet Inc
NASDAQ:AVT
11.1
18%
0.6
CN
S
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
42.9
N/A N/A
TW
WPG Holdings Ltd
TWSE:3702
15
3%
5