China Wafer Level CSP Co Ltd
SSE:603005

Watchlist Manager
China Wafer Level CSP Co Ltd Logo
China Wafer Level CSP Co Ltd
SSE:603005
Watchlist
Price: 30.57 CNY 4.62% Market Closed
Market Cap: 19.9B CNY

Relative Value

The Relative Value of one China Wafer Level CSP Co Ltd stock under the Base Case scenario is 27.54 CNY. Compared to the current market price of 30.57 CNY, China Wafer Level CSP Co Ltd is Overvalued by 10%.

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
27.54 CNY
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
7
Median 3Y
14.4
Median 5Y
13.5
Industry
3.6
Forward
12.8
vs History
53
vs Industry
9
Median 3Y
71.2
Median 5Y
59.5
Industry
30.8
Forward
51.3
vs History
28
vs Industry
12
Median 3Y
43.9
Median 5Y
37.8
Industry
19.8
vs History
3
vs Industry
11
Median 3Y
29
Median 5Y
42.4
Industry
25.7
vs History
33
vs Industry
19
Median 3Y
3.7
Median 5Y
3.8
Industry
2.8
vs History
15
vs Industry
7
Median 3Y
12.6
Median 5Y
11.4
Industry
3.9
Forward
13
vs History
30
vs Industry
10
Median 3Y
30.9
Median 5Y
28.5
Industry
12.7
vs History
46
vs Industry
7
Median 3Y
69.6
Median 5Y
57.3
Industry
19.8
Forward
32.4
vs History
46
vs Industry
10
Median 3Y
69.6
Median 5Y
57.3
Industry
26.2
Forward
48.3
vs History
12
vs Industry
13
Median 3Y
37.2
Median 5Y
32.4
Industry
19.9
vs History
vs Industry
8
Median 3Y
72.6
Median 5Y
58.5
Industry
24.5
vs History
95
vs Industry
10
Median 3Y
5.4
Median 5Y
6
Industry
2.3

Multiples Across Competitors

Competitors Multiples
China Wafer Level CSP 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
CN
China Wafer Level CSP Co Ltd
SSE:603005
19.9B CNY 14.6 58.3 61.5 61.5
US
NVIDIA Corp
NASDAQ:NVDA
4.6T USD 24.4 46.1 39.9 40.8
US
Broadcom Inc
NASDAQ:AVGO
1.6T USD 25.7 71 48.3 64.5
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
45.1T TWD 12.4 28.4 17.4 24.1
US
Micron Technology Inc
NASDAQ:MU
402.1B USD 9.5 33.8 18.1 29.3
US
Advanced Micro Devices Inc
NASDAQ:AMD
376.5B USD 11.8 113.9 63.8 132.1
KR
SK Hynix Inc
KRX:000660
522T KRW 6.2 14.6 10.3 14.2
US
Intel Corp
NASDAQ:INTC
228.9B USD 4.3 1 156.1 21.6 -2 327.2
US
Texas Instruments Inc
NASDAQ:TXN
173.2B USD 10 34.5 23 30.2
US
Qualcomm Inc
NASDAQ:QCOM
172.8B USD 3.9 31.2 12.7 14.3
US
Analog Devices Inc
NASDAQ:ADI
149B USD 13.5 65.7 30.8 51.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
China Wafer Level CSP Co Ltd
SSE:603005
Average EV/EBIT: 46.2
61.5
N/A N/A
US
NVIDIA Corp
NASDAQ:NVDA
40.8
51%
0.8
US
Broadcom Inc
NASDAQ:AVGO
64.5
55%
1.2
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
24.1
29%
0.8
US
Micron Technology Inc
NASDAQ:MU
29.3
75%
0.4
US
Advanced Micro Devices Inc
NASDAQ:AMD
132.1
111%
1.2
KR
SK Hynix Inc
KRX:000660
14.2
52%
0.3
US
Intel Corp
NASDAQ:INTC
Negative Multiple: -2 327.2 N/A N/A
US
Texas Instruments Inc
NASDAQ:TXN
30.2
16%
1.9
US
Qualcomm Inc
NASDAQ:QCOM
14.3
8%
1.8
US
Analog Devices Inc
NASDAQ:ADI
51.3
34%
1.5