Yellow Hat Ltd
OTC:YLLWF

Watchlist Manager
Yellow Hat Ltd Logo
Yellow Hat Ltd
OTC:YLLWF
Watchlist
Price: 8.465 USD Market Closed
Market Cap: 422.6m USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one YLLWF stock under the Base Case scenario is 6.078 USD. Compared to the current market price of 8.465 USD, Yellow Hat Ltd is Overvalued by 28%.

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.

YLLWF Relative Value
Base Case
6.078 USD
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
3
vs Industry
32
Median 3Y
0.5
Median 5Y
0.5
Industry
0.5
More Details
11.3
P/E
P/E
Price to Earnings
11.3
vs History
6
vs Industry
43
Median 3Y
7.5
Median 5Y
7.7
Industry
16.3
More Details
8.2
P/OCF
P/OCF
Price to OCF
8.2
vs History
7
vs Industry
34
Median 3Y
6.7
Median 5Y
6.4
Industry
8
More Details
6.5
P/FCFE
P/FCFE
Price to FCFE
6.5
vs History
33
vs Industry
43
Median 3Y
-42.1
Median 5Y
-25.5
Industry
16.1
More Details
1
P/B
P/B
Price to Book Value
1
vs History
3
vs Industry
54
Median 3Y
0.7
Median 5Y
0.7
Industry
1.6
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
3
vs Industry
35
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
3
vs Industry
47
Median 3Y
1.2
Median 5Y
1.1
Industry
2.2
More Details
6.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.7
vs History
3
vs Industry
43
Median 3Y
4.4
Median 5Y
4.2
Industry
8.2
More Details
8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8
vs History
3
vs Industry
48
Median 3Y
5.2
Median 5Y
4.8
Industry
12.4
More Details
8.2
EV/OCF
EV/OCF
Enterprise Value to OCF
8.2
vs History
7
vs Industry
39
Median 3Y
6.3
Median 5Y
5.7
Industry
9.3
More Details
21.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.4
vs History
12
vs Industry
20
Median 3Y
-27.3
Median 5Y
-21.9
Industry
12.9
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
3
vs Industry
47
Median 3Y
0.6
Median 5Y
0.6
Industry
1
More Details

Multiples Across Competitors

YLLWF Competitors Multiples
Yellow Hat Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Yellow Hat Ltd
OTC:YLLWF
124.4B USD 0.8 11.3 6.7 8
US
O'Reilly Automotive Inc
NASDAQ:ORLY
77.4B USD 4.6 32.4 22.3 25.5
US
Autozone Inc
NYSE:AZO
60.7B USD 3.2 23.3 16.1 18.5
US
Carvana Co
NYSE:CVNA
50.4B USD 3.7 239.8 41.7 54.5
ZA
Motus Holdings Ltd
JSE:MTH
15.1B Zac 0 0 0 0
TW
Hotai Motor Co Ltd
TWSE:2207
340.9B TWD 1.4 16.7 26.8 73.4
US
Penske Automotive Group Inc
NYSE:PAG
10.5B USD 0.3 11.4 10.6 11.8
ZA
Super Group Ltd
JSE:SPG
10B Zac 0 0 0 0
US
Carmax Inc
NYSE:KMX
10B USD 0.4 19.9 55.8 135
US
Murphy Usa Inc
NYSE:MUSA
9.8B USD 0.5 19.6 11.6 15.4
US
Lithia Motors Inc
NYSE:LAD
7.7B USD 0.2 9.1 12.5 12.5
P/S Multiple
Revenue Growth P/S to Growth
JP
Yellow Hat Ltd
OTC:YLLWF
Average P/S: 1.7
0.8
N/A N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
4.6
7%
0.7
US
Autozone Inc
NYSE:AZO
3.2
5%
0.6
US
Carvana Co
NYSE:CVNA
3.7
20%
0.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
4%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
1.4
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
0.3
4%
0.1
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-5%
N/A
US
Carmax Inc
NYSE:KMX
0.4
6%
0.1
US
Murphy Usa Inc
NYSE:MUSA
0.5
4%
0.1
US
Lithia Motors Inc
NYSE:LAD
0.2
9%
0
P/E Multiple
Earnings Growth PEG
JP
Yellow Hat Ltd
OTC:YLLWF
Average P/E: 42.6
11.3
N/A N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
32.4
11%
2.9
US
Autozone Inc
NYSE:AZO
23.3
6%
3.9
US
Carvana Co
NYSE:CVNA
239.8
82%
2.9
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
15%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
16.7
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.4
1%
11.4
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-33%
N/A
US
Carmax Inc
NYSE:KMX
19.9
18%
1.1
US
Murphy Usa Inc
NYSE:MUSA
19.6
8%
2.4
US
Lithia Motors Inc
NYSE:LAD
9.1
17%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yellow Hat Ltd
OTC:YLLWF
Average EV/EBITDA: 22.7
6.7
N/A N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
22.3
8%
2.8
US
Autozone Inc
NYSE:AZO
16.1
5%
3.2
US
Carvana Co
NYSE:CVNA
41.7
31%
1.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
19%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
26.8
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.6
-5%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A
US
Carmax Inc
NYSE:KMX
55.8
51%
1.1
US
Murphy Usa Inc
NYSE:MUSA
11.6
6%
1.9
US
Lithia Motors Inc
NYSE:LAD
12.5
9%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yellow Hat Ltd
OTC:YLLWF
Average EV/EBIT: 39.4
8
N/A N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25.5
8%
3.2
US
Autozone Inc
NYSE:AZO
18.5
5%
3.7
US
Carvana Co
NYSE:CVNA
54.5
37%
1.5
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
4%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
73.4
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.8
0%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-1%
N/A
US
Carmax Inc
NYSE:KMX
135
90%
1.5
US
Murphy Usa Inc
NYSE:MUSA
15.4
6%
2.6
US
Lithia Motors Inc
NYSE:LAD
12.5
11%
1.1

See Also

Summary
YLLWF intrinsic value, competitors valuation, and company profile.
DCF Valuation
YLLWF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
YLLWF stock valuation using valuation multiples.
Wall Street Estimates
YLLWF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
YLLWF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 249,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.