Cybernaut International Holdings Co Ltd
HKEX:1020

Watchlist Manager
Cybernaut International Holdings Co Ltd Logo
Cybernaut International Holdings Co Ltd
HKEX:1020
Watchlist
Price: 0.065 HKD Market Closed
Market Cap: 265.3m HKD
Have any thoughts about
Cybernaut International Holdings Co Ltd?
Write Note

Relative Value

The Relative Value of one Cybernaut International Holdings Co Ltd stock under the Base Case scenario is 0.013 HKD. Compared to the current market price of 0.065 HKD, Cybernaut International Holdings Co Ltd is Overvalued by 80%.

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
0.013 HKD
Overvaluation 80%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
9
Median 3Y
4
Median 5Y
2.9
Industry
0.6
vs History
vs Industry
22
Median 3Y
-1.9
Median 5Y
-3.7
Industry
16.7
vs History
vs Industry
0
Median 3Y
13.7
Median 5Y
-10.3
Industry
8
vs History
vs Industry
1
Median 3Y
-9.5
Median 5Y
-11.5
Industry
15.5
vs History
22
vs Industry
27
Median 3Y
2.7
Median 5Y
2.4
Industry
1.6
vs History
77
vs Industry
6
Median 3Y
5.6
Median 5Y
4
Industry
0.7
vs History
57
vs Industry
4
Median 3Y
19.5
Median 5Y
17.4
Industry
2.2
vs History
20
vs Industry
9
Median 3Y
-2.7
Median 5Y
-2.8
Industry
8.5
vs History
20
vs Industry
10
Median 3Y
-2.7
Median 5Y
-3.8
Industry
12.8
vs History
vs Industry
0
Median 3Y
22.1
Median 5Y
-10.9
Industry
9.1
vs History
vs Industry
0
Median 3Y
22.1
Median 5Y
-10.1
Industry
12.8
vs History
76
vs Industry
27
Median 3Y
1.7
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Cybernaut International Holdings Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Cybernaut International Holdings Co Ltd
HKEX:1020
258.4m HKD 2 -13.2 9.9 12.7
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/E Multiple
Earnings Growth P/E to Growth
HK
Cybernaut International Holdings Co Ltd
HKEX:1020
Average P/E: 32.7
Negative Multiple: -13.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Cybernaut International Holdings Co Ltd
HKEX:1020
Average EV/EBITDA: 41.1
9.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Cybernaut International Holdings Co Ltd
HKEX:1020
Average EV/EBIT: 24.3
12.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top