C

Car Group Ltd
SWB:WN6

Watchlist Manager
Car Group Ltd
SWB:WN6
Watchlist
Price: 15.2 EUR Market Closed
Market Cap: €3.5B

Relative Value

The Relative Value of one WN6 stock under the Base Case scenario is 18.68 EUR. Compared to the current market price of 15.2 EUR, Car Group Ltd is Undervalued by 19%.

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.

WN6 Relative Value
Base Case
18.68 EUR
Undervaluation 19%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

WN6 Competitors Multiples
Car Group 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
AU
Car Group Ltd
SWB:WN6
3.5B EUR 4.7 19.6 14.7 14.7
US
Alphabet Inc
NASDAQ:GOOGL
3.8T USD 9.5 28.9 24.9 29
US
Meta Platforms Inc
NASDAQ:META
1.7T USD 8.2 27.3 16 19.6
CN
Tencent Holdings Ltd
HKEX:700
4.8T HKD 5.8 19.4 18 18
CN
Baidu Inc
NASDAQ:BIDU
47.4B USD 2.5 39.2 21.4 21.4
CN
Kuaishou Technology
HKEX:1024
288.3B HKD 1.9 14.8 11.3 11.3
JP
LY Corp
XMUN:YOJ
29.7B EUR 2.8 26.2 19.8 31.7
KR
Naver Corp
KRX:035420
38T KRW 3.2 17.4 14.8 14.8
NL
Nebius Group NV
NASDAQ:NBIS
24.7B USD 3 568 18 587 -9 837.3 -3 171.3
KR
Kakao Corp
KRX:035720
25.5T KRW 3.2 109.5 13.1 32.5
JP
Z Holdings Corp
TSE:4689
2.6T JPY 1.3 12.3 13.6 21.7
P/S Multiple
Revenue Growth P/S to Growth
AU
C
Car Group Ltd
SWB:WN6
Average P/S: 328.3
4.7
10%
0.5
US
Alphabet Inc
NASDAQ:GOOGL
9.5
16%
0.6
US
Meta Platforms Inc
NASDAQ:META
8.2
20%
0.4
CN
Tencent Holdings Ltd
HKEX:700
5.8
12%
0.5
CN
Baidu Inc
NASDAQ:BIDU
2.5
3%
0.8
CN
Kuaishou Technology
HKEX:1024
1.9
11%
0.2
JP
L
LY Corp
XMUN:YOJ
2.8
8%
0.3
KR
Naver Corp
KRX:035420
3.2
12%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
3 568
181%
19.7
KR
Kakao Corp
KRX:035720
3.2
7%
0.5
JP
Z Holdings Corp
TSE:4689
1.3
8%
0.2
P/E Multiple
Earnings Growth PEG
AU
C
Car Group Ltd
SWB:WN6
Average P/E: 1 718.3
19.6
6%
3.3
US
Alphabet Inc
NASDAQ:GOOGL
28.9
11%
2.6
US
Meta Platforms Inc
NASDAQ:META
27.3
19%
1.4
CN
Tencent Holdings Ltd
HKEX:700
19.4
19%
1
CN
Baidu Inc
NASDAQ:BIDU
39.2
1%
39.2
CN
Kuaishou Technology
HKEX:1024
14.8
22%
0.7
JP
L
LY Corp
XMUN:YOJ
26.2
10%
2.6
KR
Naver Corp
KRX:035420
17.4
10%
1.7
NL
Nebius Group NV
NASDAQ:NBIS
18 587
N/A N/A
KR
Kakao Corp
KRX:035720
109.5
143%
0.8
JP
Z Holdings Corp
TSE:4689
12.3
10%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
C
Car Group Ltd
SWB:WN6
Average EV/EBITDA: 16.8
14.7
27%
0.5
US
Alphabet Inc
NASDAQ:GOOGL
24.9
25%
1
US
Meta Platforms Inc
NASDAQ:META
16
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
18
18%
1
CN
Baidu Inc
NASDAQ:BIDU
21.4
-12%
N/A
CN
Kuaishou Technology
HKEX:1024
11.3
24%
0.5
JP
L
LY Corp
XMUN:YOJ
19.8
12%
1.6
KR
Naver Corp
KRX:035420
14.8
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -9 837.3 N/A N/A
KR
Kakao Corp
KRX:035720
13.1
13%
1
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
C
Car Group Ltd
SWB:WN6
Average EV/EBIT: 21.5
14.7
20%
0.7
US
Alphabet Inc
NASDAQ:GOOGL
29
16%
1.8
US
Meta Platforms Inc
NASDAQ:META
19.6
10%
2
CN
Tencent Holdings Ltd
HKEX:700
18
18%
1
CN
Baidu Inc
NASDAQ:BIDU
21.4
1%
21.4
CN
Kuaishou Technology
HKEX:1024
11.3
30%
0.4
JP
L
LY Corp
XMUN:YOJ
31.7
N/A N/A
KR
Naver Corp
KRX:035420
14.8
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 171.3 N/A N/A
KR
Kakao Corp
KRX:035720
32.5
32%
1
JP
Z Holdings Corp
TSE:4689
21.7
N/A N/A