S

Shanghai AtHub Co Ltd
SSE:603881

Watchlist Manager
Shanghai AtHub Co Ltd
SSE:603881
Watchlist
Price: 17.1 CNY 1.54% Market Closed
Market Cap: 10.2B CNY
Have any thoughts about
Shanghai AtHub Co Ltd?
Write Note

Relative Value

The Relative Value of one Shanghai AtHub Co Ltd stock under the Base Case scenario is 32.21 CNY. Compared to the current market price of 17.1 CNY, Shanghai AtHub Co Ltd is Undervalued by 47%.

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
32.21 CNY
Undervaluation 47%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
24
Median 3Y
8
Median 5Y
9
Industry
2.4
Forward
6.3
vs History
69
vs Industry
10
Median 3Y
92.2
Median 5Y
92.2
Industry
23.1
Forward
73
vs History
82
vs Industry
54
Median 3Y
10.3
Median 5Y
13.6
Industry
16.9
vs History
34
vs Industry
35
Median 3Y
21.4
Median 5Y
-28.3
Industry
21.5
vs History
84
vs Industry
44
Median 3Y
3.8
Median 5Y
4
Industry
2.9
vs History
88
vs Industry
18
Median 3Y
9.5
Median 5Y
10.8
Industry
2.4
Forward
7.5
vs History
80
vs Industry
8
Median 3Y
32.3
Median 5Y
33.8
Industry
4.8
vs History
61
vs Industry
13
Median 3Y
45.3
Median 5Y
47.3
Industry
12.9
Forward
11.4
vs History
61
vs Industry
15
Median 3Y
45.3
Median 5Y
47.3
Industry
16.7
Forward
44.9
vs History
84
vs Industry
47
Median 3Y
12.6
Median 5Y
16.3
Industry
15.7
vs History
34
vs Industry
37
Median 3Y
17.1
Median 5Y
-6.9
Industry
18.7
vs History
71
vs Industry
51
Median 3Y
2.3
Median 5Y
2.4
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Shanghai AtHub 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
Shanghai AtHub Co Ltd
SSE:603881
10.2B CNY 6.4 81 44.9 44.9
CA
Shopify Inc
NYSE:SHOP
137.5B USD 16.7 99.4 135.9 141.3
US
Snowflake Inc.
NYSE:SNOW
57.4B USD 17.9 -56.4 -49.9 -43.8
US
Cloudflare Inc
NYSE:NET
35.8B USD 22.7 -381.2 -1 000.2 -216.3
US
GoDaddy Inc
NYSE:GDDY
27.1B USD 6 14.6 29.8 34.7
US
MongoDB Inc
NASDAQ:MDB
23.3B USD 12.8 -106 -84.1 -77.7
US
Verisign Inc
NASDAQ:VRSN
17.8B USD 11.6 20.8 17.1 17.8
US
Twilio Inc
NYSE:TWLO
15.9B USD 3.7 -34.3 120.5 -135.9
US
Akamai Technologies Inc
NASDAQ:AKAM
13.7B USD 3.5 26.1 10.7 19.9
US
Okta Inc
NASDAQ:OKTA
12.8B USD 5.2 -94.2 -79.8 -50.7
IL
Wix.Com Ltd
NASDAQ:WIX
12B USD 7.3 163.6 166.1 286.4
P/E Multiple
Earnings Growth
CN
S
Shanghai AtHub Co Ltd
SSE:603881
Average P/E: 67.6
81
49%
CA
Shopify Inc
NYSE:SHOP
99.4
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -56.4 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -381.2 N/A
US
GoDaddy Inc
NYSE:GDDY
14.6
-13%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -106 N/A
US
Verisign Inc
NASDAQ:VRSN
20.8
12%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -34.3 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.1
111%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -94.2 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
163.6
1 247%
EV/EBITDA Multiple
EBITDA Growth
CN
S
Shanghai AtHub Co Ltd
SSE:603881
Average EV/EBITDA: 75
44.9
272%
CA
Shopify Inc
NYSE:SHOP
135.9
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -49.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 000.2 N/A
US
GoDaddy Inc
NYSE:GDDY
29.8
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -84.1 N/A
US
Verisign Inc
NASDAQ:VRSN
17.1
15%
US
Twilio Inc
NYSE:TWLO
120.5
N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.7
53%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -79.8 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
166.1
1 611%
EV/EBIT Multiple
EBIT Growth
CN
S
Shanghai AtHub Co Ltd
SSE:603881
Average EV/EBIT: 90.8
44.9
6%
CA
Shopify Inc
NYSE:SHOP
141.3
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -43.8 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -216.3 N/A
US
GoDaddy Inc
NYSE:GDDY
34.7
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -77.7 N/A
US
Verisign Inc
NASDAQ:VRSN
17.8
14%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -135.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
19.9
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -50.7 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
286.4
6 673%

See Also

Discover More
Back to Top