Hillstone Networks Co Ltd
SSE:688030

Watchlist Manager
Hillstone Networks Co Ltd Logo
Hillstone Networks Co Ltd
SSE:688030
Watchlist
Price: 16.01 CNY -4.19% Market Closed
Market Cap: 2.9B CNY
Have any thoughts about
Hillstone Networks Co Ltd?
Write Note

Relative Value

The Relative Value of one Hillstone Networks Co Ltd stock under the Base Case scenario is 28.61 CNY. Compared to the current market price of 16.01 CNY, Hillstone Networks Co Ltd is Undervalued by 44%.

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
28.61 CNY
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
49
Median 3Y
3.8
Median 5Y
5
Industry
2.4
Forward
2.8
vs History
vs Industry
8
Median 3Y
-9.7
Median 5Y
48.6
Industry
23.1
Forward
-23.6
vs History
vs Industry
Median 3Y
-37.6
Median 5Y
-33.1
Industry
16.9
vs History
vs Industry
13
Median 3Y
-25.3
Median 5Y
-26
Industry
21.5
vs History
66
vs Industry
57
Median 3Y
2.8
Median 5Y
3.3
Industry
2.9
vs History
68
vs Industry
44
Median 3Y
3.5
Median 5Y
4.7
Industry
2.4
Forward
2.9
vs History
68
vs Industry
55
Median 3Y
5.2
Median 5Y
7.4
Industry
4.8
vs History
vs Industry
4
Median 3Y
-9.5
Median 5Y
46.1
Industry
12.9
vs History
vs Industry
5
Median 3Y
-9.5
Median 5Y
46.1
Industry
16.7
Forward
-22.4
vs History
vs Industry
Median 3Y
-35.2
Median 5Y
-34.1
Industry
15.7
vs History
vs Industry
Median 3Y
-19.7
Median 5Y
-19.7
Industry
18.7
vs History
79
vs Industry
57
Median 3Y
2.6
Median 5Y
3
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Hillstone Networks 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
Hillstone Networks Co Ltd
SSE:688030
3B CNY 3.3 -13 -13 -13
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
Hillstone Networks Co Ltd
SSE:688030
Average P/E: 64.9
Negative Multiple: -13
N/A
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
Hillstone Networks Co Ltd
SSE:688030
Average EV/EBITDA: 80
Negative Multiple: -13
N/A
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
Hillstone Networks Co Ltd
SSE:688030
Average EV/EBIT: 100
Negative Multiple: -13
N/A
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