Haivision Systems Inc
TSX:HAI

Watchlist Manager
Haivision Systems Inc Logo
Haivision Systems Inc
TSX:HAI
Watchlist
Price: 5.28 CAD 0.76% Market Closed
Market Cap: 148.8m CAD
Have any thoughts about
Haivision Systems Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one HAI stock under the Base Case scenario is 18.52 CAD. Compared to the current market price of 5.28 CAD, Haivision Systems Inc is Undervalued by 71%.

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.

HAI Relative Value
Base Case
18.52 CAD
Undervaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.1
P/S
P/S
Price to Sales
1.1
vs History
44
vs Industry
63
Median 3Y
0.9
Median 5Y
1
Industry
2
Forward
1.1
More Details
29.1
P/E
P/E
Price to Earnings
29.1
vs History
28
vs Industry
22
Median 3Y
-12
Median 5Y
-14.6
Industry
28.7
Forward
31.8
More Details
10.3
P/OCF
P/OCF
Price to OCF
10.3
vs History
46
vs Industry
43
Median 3Y
8.1
Median 5Y
9.7
Industry
15.5
More Details
19.3
P/FCFE
P/FCFE
Price to FCFE
19.3
vs History
48
vs Industry
19
Median 3Y
19.6
Median 5Y
19
Industry
17.1
More Details
1.6
P/B
P/B
Price to Book Value
1.6
vs History
51
vs Industry
54
Median 3Y
1.4
Median 5Y
1.6
Industry
2.2
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
46
vs Industry
61
Median 3Y
0.9
Median 5Y
1
Industry
2
Forward
1.1
More Details
1.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.5
vs History
48
vs Industry
76
Median 3Y
1.3
Median 5Y
1.4
Industry
6.6
More Details
8.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.3
vs History
59
vs Industry
43
Median 3Y
10.9
Median 5Y
9.3
Industry
16.1
Forward
7.1
More Details
16.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
16.6
vs History
38
vs Industry
31
Median 3Y
15.8
Median 5Y
6.4
Industry
22.9
Forward
1.4
More Details
10.1
EV/OCF
EV/OCF
Enterprise Value to OCF
10.1
vs History
46
vs Industry
40
Median 3Y
7.9
Median 5Y
9.5
Industry
14
More Details
11.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
11.3
vs History
46
vs Industry
34
Median 3Y
8.8
Median 5Y
10.7
Industry
14.2
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
51
vs Industry
54
Median 3Y
1.1
Median 5Y
1.2
Industry
1.8
More Details

Multiples Across Competitors

HAI Competitors Multiples
Haivision Systems Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Haivision Systems Inc
TSX:HAI
150.8m CAD 1.1 29.1 8.3 16.6
US
Cisco Systems Inc
NASDAQ:CSCO
232.6B USD 4.4 24.8 16.9 21.1
US
Arista Networks Inc
NYSE:ANET
142.1B USD 21.5 53.3 47.3 48.3
US
Motorola Solutions Inc
NYSE:MSI
78.4B USD 7.4 50.2 27.3 30.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
297B SEK 1.2 -217.6 9.3 14.3
FI
Nokia Oyj
OMXH:NOKIA
23.2B EUR 1.2 55.8 6.5 10.7
CN
ZTE Corp
SZSE:000063
172.8B CNY 1.4 18.4 16.3 16.3
US
Ubiquiti Inc
NYSE:UI
20.8B USD 10.3 53.2 37.7 39.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
149.2B CNY 8.5 38.1 35.7 35.7
US
F5 Inc
NASDAQ:FFIV
14.7B USD 5.2 25.9 17.5 20.4
TW
Accton Technology Corp
TWSE:2345
423.7B TWD 4.5 43.6 31.7 34.7
P/E Multiple
Earnings Growth P/E to Growth
CA
Haivision Systems Inc
TSX:HAI
Average P/E: 39.2
29.1
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.8
68%
0.4
US
Arista Networks Inc
NYSE:ANET
53.3
77%
0.7
US
Motorola Solutions Inc
NYSE:MSI
50.2
58%
0.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
Negative Multiple: -217.6 N/A N/A
FI
Nokia Oyj
OMXH:NOKIA
55.8
185%
0.3
CN
ZTE Corp
SZSE:000063
18.4
30%
0.6
US
Ubiquiti Inc
NYSE:UI
53.2
76%
0.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
38.1
381%
0.1
US
F5 Inc
NASDAQ:FFIV
25.9
75%
0.3
TW
Accton Technology Corp
TWSE:2345
43.6
92%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Haivision Systems Inc
TSX:HAI
Average EV/EBITDA: 23.1
8.3
136%
0.1
US
Cisco Systems Inc
NASDAQ:CSCO
16.9
46%
0.4
US
Arista Networks Inc
NYSE:ANET
47.3
94%
0.5
US
Motorola Solutions Inc
NYSE:MSI
27.3
48%
0.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.3
30%
0.3
FI
Nokia Oyj
OMXH:NOKIA
6.5
29%
0.2
CN
ZTE Corp
SZSE:000063
16.3
73%
0.2
US
Ubiquiti Inc
NYSE:UI
37.7
58%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
35.7
543%
0.1
US
F5 Inc
NASDAQ:FFIV
17.5
53%
0.3
TW
Accton Technology Corp
TWSE:2345
31.7
74%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Haivision Systems Inc
TSX:HAI
Average EV/EBIT: 26.2
16.6
3 612%
0
US
Cisco Systems Inc
NASDAQ:CSCO
21.1
62%
0.3
US
Arista Networks Inc
NYSE:ANET
48.3
92%
0.5
US
Motorola Solutions Inc
NYSE:MSI
30.7
56%
0.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
14.3
66%
0.2
FI
Nokia Oyj
OMXH:NOKIA
10.7
67%
0.2
CN
ZTE Corp
SZSE:000063
16.3
19%
0.9
US
Ubiquiti Inc
NYSE:UI
39.1
60%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
35.7
477%
0.1
US
F5 Inc
NASDAQ:FFIV
20.4
78%
0.3
TW
Accton Technology Corp
TWSE:2345
34.7
75%
0.5

See Also

Summary
HAI intrinsic value, competitors valuation, and company profile.
DCF Valuation
HAI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HAI stock valuation using valuation multiples.
Wall Street Estimates
HAI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HAI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.