C

Cloud Live Technology Group Co Ltd
SZSE:002306

Watchlist Manager
Cloud Live Technology Group Co Ltd
SZSE:002306
Watchlist
Price: 2.15 CNY 0.94% Market Closed
Market Cap: 1.9B CNY

Relative Value

The Relative Value of one Cloud Live Technology Group Co Ltd stock under the Base Case scenario is 0.89 CNY. Compared to the current market price of 2.15 CNY, Cloud Live Technology Group Co Ltd is Overvalued by 58%.

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
0.89 CNY
Overvaluation 58%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Cloud Live Technology Group 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
Cloud Live Technology Group Co Ltd
SZSE:002306
1.9B CNY 4.6 -102.3 -293.1 -293.1
US
McDonald's Corp
NYSE:MCD
218.9B USD 8.3 25.9 17.8 21
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
105.7B USD 2.8 56.6 21.7 32.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
53B USD 4.5 34.6 22.4 26.5
UK
Compass Group PLC
LSE:CPG
38.6B GBP 0 0.2 0 0
US
Yum! Brands Inc
NYSE:YUM
44.6B USD 5.5 30.5 19.6 21
CA
Restaurant Brands International Inc
NYSE:QSR
31.1B USD 3.3 33.4 16 18
IN
Eternal Ltd
NSE:ETERNAL
2.5T INR 7.7 1 305.1 406.4 -375.7
US
Darden Restaurants Inc
NYSE:DRI
24.7B USD 2 21.9 14.3 19.5
CN
MIXUE Group
HKEX:2097
168.5B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
CN
C
Cloud Live Technology Group Co Ltd
SZSE:002306
Average P/E: 1 043.9
Negative Multiple: -102.3
N/A N/A
US
McDonald's Corp
NYSE:MCD
25.9
8%
3.2
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
56.6
31%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
34.6
8%
4.3
UK
Compass Group PLC
LSE:CPG
0.2
18%
0
US
Yum! Brands Inc
NYSE:YUM
30.5
12%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
33.4
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 305.1
102%
12.8
US
Darden Restaurants Inc
NYSE:DRI
21.9
12%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
Cloud Live Technology Group Co Ltd
SZSE:002306
Average EV/EBITDA: 478.2
Negative Multiple: -293.1
N/A N/A
US
McDonald's Corp
NYSE:MCD
17.8
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.7
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.4
8%
2.8
UK
Compass Group PLC
LSE:CPG
0
16%
0
US
Yum! Brands Inc
NYSE:YUM
19.6
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
406.4
116%
3.5
US
Darden Restaurants Inc
NYSE:DRI
14.3
8%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
Cloud Live Technology Group Co Ltd
SZSE:002306
Average EV/EBIT: 611.2
Negative Multiple: -293.1
N/A N/A
US
McDonald's Corp
NYSE:MCD
21
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32.5
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.5
7%
3.8
UK
Compass Group PLC
LSE:CPG
0
13%
0
US
Yum! Brands Inc
NYSE:YUM
21
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -375.7 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.5
9%
2.2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A