Leatt Corp
OTC:LEAT

Watchlist Manager
Leatt Corp Logo
Leatt Corp
OTC:LEAT
Watchlist
Price: 9.3415 USD 0.99%
Market Cap: 57.9m USD

Relative Value

The Relative Value of one LEAT stock under the Base Case scenario is 7.6295 USD. Compared to the current market price of 9.3415 USD, Leatt Corp is Overvalued by 18%.

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.

LEAT Relative Value
Base Case
7.6295 USD
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
46
Median 3Y
1.1
Median 5Y
1.3
Industry
1.2
vs History
19
vs Industry
5
Median 3Y
10.8
Median 5Y
11.4
Industry
19.7
vs History
71
vs Industry
30
Median 3Y
15.5
Median 5Y
18.9
Industry
11.4
vs History
63
vs Industry
23
Median 3Y
25.8
Median 5Y
37
Industry
19.2
vs History
69
vs Industry
58
Median 3Y
1.4
Median 5Y
1.7
Industry
1.7
vs History
82
vs Industry
61
Median 3Y
0.9
Median 5Y
1.1
Industry
1.4
vs History
88
vs Industry
68
Median 3Y
2.1
Median 5Y
2.5
Industry
4.4
vs History
28
vs Industry
4
Median 3Y
12.8
Median 5Y
7.9
Industry
11.7
vs History
19
vs Industry
12
Median 3Y
7.8
Median 5Y
8.3
Industry
16.4
vs History
71
vs Industry
41
Median 3Y
11.4
Median 5Y
16.1
Industry
12.2
vs History
60
vs Industry
27
Median 3Y
16.4
Median 5Y
21.2
Industry
15.2
vs History
68
vs Industry
50
Median 3Y
1.6
Median 5Y
1.9
Industry
1.4

Multiples Across Competitors

LEAT Competitors Multiples
Leatt 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
ZA
Leatt Corp
OTC:LEAT
58.1m USD 1.1 30.1 13.9 24
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 21.3 10.8 13.6
US
Hasbro Inc
NASDAQ:HAS
12.2B USD 2.8 -21.8 14.5 16.9
JP
Shimano Inc
TSE:7309
1.5T JPY 3.1 28.7 13.3 19.9
UK
Games Workshop Group PLC
LSE:GAW
6B GBP 9.8 30.7 19.4 22.7
US
Mattel Inc
NASDAQ:MAT
6.7B USD 1.3 15.4 10 12.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41.1B CNY 2.2 22.8 23 23
US
Brunswick Corp
NYSE:BC
5.6B USD 1.1 -23.5 12.6 25.3
CA
BRP Inc
TSX:DOO
7.4B CAD 0.9 303.6 9.8 17.6
US
Acushnet Holdings Corp
NYSE:GOLF
5.2B USD 2 23.2 16.2 19.1
IT
Technogym SpA
MIL:TGYM
3.4B EUR 3.6 35.2 17.3 23.9
P/E Multiple
Earnings Growth PEG
ZA
Leatt Corp
OTC:LEAT
Average P/E: 56.8
30.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21.3
6%
3.6
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.8
29%
N/A
JP
Shimano Inc
TSE:7309
28.7
1%
28.7
UK
Games Workshop Group PLC
LSE:GAW
30.7
4%
7.7
US
Mattel Inc
NASDAQ:MAT
15.4
3%
5.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.8
26%
0.9
US
Brunswick Corp
NYSE:BC
Negative Multiple: -23.5
39%
N/A
CA
BRP Inc
TSX:DOO
303.6
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
23.2
6%
3.9
IT
Technogym SpA
MIL:TGYM
35.2
18%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ZA
Leatt Corp
OTC:LEAT
Average EV/EBITDA: 14.6
13.9
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.8
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
14.5
14%
1
JP
Shimano Inc
TSE:7309
13.3
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
19.4
4%
4.9
US
Mattel Inc
NASDAQ:MAT
10
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23
38%
0.6
US
Brunswick Corp
NYSE:BC
12.6
4%
3.2
CA
BRP Inc
TSX:DOO
9.8
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
16.2
8%
2
IT
Technogym SpA
MIL:TGYM
17.3
14%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ZA
Leatt Corp
OTC:LEAT
Average EV/EBIT: 19.9
24
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.6
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.9
16%
1.1
JP
Shimano Inc
TSE:7309
19.9
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
22.7
4%
5.7
US
Mattel Inc
NASDAQ:MAT
12.8
3%
4.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23
33%
0.7
US
Brunswick Corp
NYSE:BC
25.3
7%
3.6
CA
BRP Inc
TSX:DOO
17.6
12%
1.5
US
Acushnet Holdings Corp
NYSE:GOLF
19.1
5%
3.8
IT
Technogym SpA
MIL:TGYM
23.9
17%
1.4