E

Ecarx Holdings Inc.
NASDAQ:ECX

Watchlist Manager
Ecarx Holdings Inc.
NASDAQ:ECX
Watchlist
Price: 1.12 USD 2.75% Market Closed
Market Cap: 415.2m USD

Relative Value

The Relative Value of one ECX stock under the Base Case scenario is 5.01 USD. Compared to the current market price of 1.12 USD, Ecarx Holdings Inc. is Undervalued by 78%.

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.

ECX Relative Value
Base Case
5.01 USD
Undervaluation 78%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
32
Median 3Y
0
Median 5Y
0
Industry
0.9
Forward
0.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
16.9
Forward
-2.7
vs History
vs Industry
Median 3Y
-24.6
Median 5Y
-39.2
Industry
9.1
vs History
vs Industry
Median 3Y
-95.7
Median 5Y
-153
Industry
17.7
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-15.5
Industry
1.4
vs History
31
vs Industry
32
Median 3Y
0
Median 5Y
0
Industry
1
Forward
0.7
vs History
31
vs Industry
33
Median 3Y
0
Median 5Y
0
Industry
4.5
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-7.5
Industry
8.7
Forward
-4.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
13.4
Forward
-4
vs History
vs Industry
Median 3Y
-26.1
Median 5Y
-40.8
Industry
10.5
vs History
vs Industry
Median 3Y
-19.8
Median 5Y
-31
Industry
15.7
vs History
66
vs Industry
5
Median 3Y
4.7
Median 5Y
3.9
Industry
1.1

Multiples Across Competitors

ECX Competitors Multiples
Ecarx Holdings Inc. Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Ecarx Holdings Inc.
NASDAQ:ECX
378.5m USD 0.6 -2.9 -4.4 -4.1
KR
Dayou Plus Co Ltd
KRX:000300
83.5T KRW 2 578 714.3 -14 189.9 -11 389.8
JP
Denso Corp
TSE:6902
5.2T JPY 0.7 11.6 4.9 8.4
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
148.8B CNY 3.7 18.3 16.6 16.6
DE
Continental AG
XETRA:CON
14B EUR 0.4 12 3.4 6.8
KR
Hyundai Mobis Co Ltd
KRX:012330
22.6T KRW 0.4 5.6 3.7 4.9
IE
Aptiv PLC
NYSE:APTV
13.1B USD 0.7 7.4 6.4 9.4
JP
Sumitomo Electric Industries Ltd
TSE:5802
1.7T JPY 0.4 9.3 3.5 6.1
CN
Ningbo Tuopu Group Co Ltd
SSE:601689
86.5B CNY 3.5 31 27.3 27.3
DE
HELLA GmbH & Co KGaA
XETRA:HLE
9.9B EUR 1.2 28 9.9 25.5
IN
Samvardhana Motherson International Ltd
NSE:MOTHERSON
940.8B INR 0.8 22.8 8.2 14.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
E
Ecarx Holdings Inc.
NASDAQ:ECX
Average EV/EBITDA: 9.3
Negative Multiple: -4.4
N/A N/A
KR
Dayou Plus Co Ltd
KRX:000300
Negative Multiple: -14 189.9 N/A N/A
JP
Denso Corp
TSE:6902
4.9
16%
0.3
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
16.6
27%
0.6
DE
Continental AG
XETRA:CON
3.4
9%
0.4
KR
Hyundai Mobis Co Ltd
KRX:012330
3.7
10%
0.4
IE
Aptiv PLC
NYSE:APTV
6.4
6%
1.1
JP
Sumitomo Electric Industries Ltd
TSE:5802
3.5
8%
0.4
CN
Ningbo Tuopu Group Co Ltd
SSE:601689
27.3
42%
0.6
DE
HELLA GmbH & Co KGaA
XETRA:HLE
9.9
8%
1.2
IN
Samvardhana Motherson International Ltd
NSE:MOTHERSON
8.2
11%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
E
Ecarx Holdings Inc.
NASDAQ:ECX
Average EV/EBIT: 13.2
Negative Multiple: -4.1
N/A N/A
KR
Dayou Plus Co Ltd
KRX:000300
Negative Multiple: -11 389.8 N/A N/A
JP
Denso Corp
TSE:6902
8.4
N/A N/A
CN
Fuyao Glass Industry Group Co Ltd
SSE:600660
16.6
12%
1.4
DE
Continental AG
XETRA:CON
6.8
17%
0.4
KR
Hyundai Mobis Co Ltd
KRX:012330
4.9
11%
0.4
IE
Aptiv PLC
NYSE:APTV
9.4
12%
0.8
JP
Sumitomo Electric Industries Ltd
TSE:5802
6.1
N/A N/A
CN
Ningbo Tuopu Group Co Ltd
SSE:601689
27.3
30%
0.9
DE
HELLA GmbH & Co KGaA
XETRA:HLE
25.5
19%
1.3
IN
Samvardhana Motherson International Ltd
NSE:MOTHERSON
14.1
16%
0.9