Workhorse Group Inc
NASDAQ:WKHS

Watchlist Manager
Workhorse Group Inc Logo
Workhorse Group Inc
NASDAQ:WKHS
Watchlist
Price: 2.13 USD -3.18% Market Closed
Market Cap: 87.3m USD

Relative Value

The Relative Value of one WKHS stock under the Base Case scenario is 0.5 USD. Compared to the current market price of 2.13 USD, Workhorse Group Inc is Overvalued by 76%.

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.

WKHS Relative Value
Base Case
0.5 USD
Overvaluation 76%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
27
Median 3Y
71.4
Median 5Y
722.7
Industry
0.9
Forward
11
vs History
vs Industry
Median 3Y
-63.1
Median 5Y
-76.1
Industry
12.1
Forward
-0.9
vs History
vs Industry
Median 3Y
-74
Median 5Y
-268.5
Industry
8.8
vs History
vs Industry
Median 3Y
-60.9
Median 5Y
-60.9
Industry
12.8
vs History
80
vs Industry
71
Median 3Y
71.7
Median 5Y
83.2
Industry
1.5
vs History
79
vs Industry
26
Median 3Y
71.8
Median 5Y
716.9
Industry
1
Forward
12.3
vs History
vs Industry
85
Median 3Y
-202.5
Median 5Y
-295.3
Industry
4.8
vs History
vs Industry
65
Median 3Y
-56.8
Median 5Y
-153
Industry
8
Forward
-1.5
vs History
vs Industry
63
Median 3Y
-55.7
Median 5Y
-151.4
Industry
10.2
Forward
-1.4
vs History
vs Industry
62
Median 3Y
-73.4
Median 5Y
-267.2
Industry
9.2
vs History
vs Industry
47
Median 3Y
-60.4
Median 5Y
-237.1
Industry
10.5
vs History
98
vs Industry
76
Median 3Y
73.3
Median 5Y
373.1
Industry
1.1

Multiples Across Competitors

WKHS Competitors Multiples
Workhorse Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Workhorse Group Inc
NASDAQ:WKHS
87.3m USD 9.6 -0.7 -1.1 -1
US
Tesla Inc
NASDAQ:TSLA
799.9B USD 8.2 112.2 58.6 99.1
JP
Toyota Motor Corp
TSE:7203
37.3T JPY 0.8 7.3 6.7 9.8
CN
BYD Co Ltd
SZSE:002594
1.1T CNY 1.6 32 25.1 25.1
IT
Ferrari NV
MIL:RACE
78.3B EUR 11.7 51.4 31.4 42.5
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
DE
Mercedes-Benz Group AG
XETRA:MBG
60.8B EUR 0.4 5.6 5.5 8.3
DE
Volkswagen AG
XETRA:VOW
52B EUR 0.2 4.2 2.4 5.2
DE
Bayerische Motoren Werke AG
XETRA:BMW
49.2B EUR 0.3 6 3.9 6.3
DE
Dr Ing hc F Porsche AG
XETRA:P911
47.3B EUR 0.8 6.3 3.1 4.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Workhorse Group Inc
NASDAQ:WKHS
Average EV/EBITDA: 14.5
Negative Multiple: -1.1
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
58.6
29%
2
JP
Toyota Motor Corp
TSE:7203
6.7
0%
N/A
CN
BYD Co Ltd
SZSE:002594
25.1
64%
0.4
IT
Ferrari NV
MIL:RACE
31.4
11%
2.9
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
DE
Daimler AG
XETRA:DAI
4
N/A N/A
DE
Mercedes-Benz Group AG
XETRA:MBG
5.5
-5%
N/A
DE
V
Volkswagen AG
XETRA:VOW
2.4
-3%
N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
3.9
-5%
N/A
DE
Dr Ing hc F Porsche AG
XETRA:P911
3.1
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Workhorse Group Inc
NASDAQ:WKHS
Average EV/EBIT: 21.2
Negative Multiple: -1
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
99.1
33%
3
JP
Toyota Motor Corp
TSE:7203
9.8
N/A N/A
CN
BYD Co Ltd
SZSE:002594
25.1
33%
0.8
IT
Ferrari NV
MIL:RACE
42.5
12%
3.5
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
DE
Mercedes-Benz Group AG
XETRA:MBG
8.3
-12%
N/A
DE
V
Volkswagen AG
XETRA:VOW
5.2
-6%
N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
6.3
-13%
N/A
DE
Dr Ing hc F Porsche AG
XETRA:P911
4.2
-8%
N/A