Have any thoughts about
EQ Inc?
Write Note

Relative Value

The Relative Value of one EQ stock under the Base Case scenario is 0.79 CAD. Compared to the current market price of 1.05 CAD, EQ Inc is Overvalued by 25%.

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.

EQ Relative Value
Base Case
0.79 CAD
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
10
Median 3Y
7.1
Median 5Y
7.6
Industry
1.5
Forward
1.6
vs History
vs Industry
Median 3Y
-13.6
Median 5Y
-14.8
Industry
17.9
Forward
-3.8
vs History
vs Industry
Median 3Y
-20.8
Median 5Y
-38
Industry
11.5
vs History
vs Industry
Median 3Y
-16.2
Median 5Y
-23.5
Industry
15.7
vs History
vs Industry
2
Median 3Y
8.9
Median 5Y
9.8
Industry
1.7
vs History
31
vs Industry
10
Median 3Y
7.1
Median 5Y
7.4
Industry
1.6
Forward
1.6
vs History
46
vs Industry
9
Median 3Y
16
Median 5Y
16.6
Industry
3.3
vs History
vs Industry
Median 3Y
-18.2
Median 5Y
-40.8
Industry
8.7
Forward
42
vs History
vs Industry
Median 3Y
-15.3
Median 5Y
-32.3
Industry
12.2
Forward
-10.2
vs History
vs Industry
Median 3Y
-19.6
Median 5Y
-36.9
Industry
10.6
vs History
vs Industry
Median 3Y
-16.2
Median 5Y
-28.7
Industry
13.4
vs History
6
vs Industry
0
Median 3Y
15
Median 5Y
20.5
Industry
1.4

Multiples Across Competitors

EQ Competitors Multiples
EQ Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
EQ Inc
XTSX:EQ
72.9m CAD 7.4 -13.9 -86.8 -41.3
US
Alphabet Inc
NASDAQ:GOOGL
2.4T USD 7.1 25.5 19 21.3
US
Meta Platforms Inc
NASDAQ:META
1.5T USD 9.8 27.6 18.9 23.3
CN
Tencent Holdings Ltd
HKEX:700
3.9T HKD 5.7 21.6 18.1 18.1
JP
LY Corp
XMUN:YOJ
36.7B EUR 3.2 56.3 21.9 37.1
CN
Baidu Inc
NASDAQ:BIDU
30.8B USD 1.7 11 6.8 6.8
CN
Kuaishou Technology
HKEX:1024
187.1B HKD 1.4 11.7 9.5 9.5
CN
Fangdd Network Group Ltd
NASDAQ:DUO
21.2B USD 569.4 -1 843.6 -584.1 -583.1
KR
Naver Corp
KRX:035420
30.6T KRW 2.9 18.3 11.2 14.9
US
Pinterest Inc
NYSE:PINS
20.2B USD 5.8 93.4 131.5 155
AU
REA Group Ltd
ASX:REA
30.9B AUD 18.2 102.1 43.6 43.6
P/S Multiple
Revenue Growth P/S to Growth
CA
EQ Inc
XTSX:EQ
Average P/S: 57.5
7.4
326%
0
US
Alphabet Inc
NASDAQ:GOOGL
7.1
45%
0.2
US
Meta Platforms Inc
NASDAQ:META
9.8
59%
0.2
CN
Tencent Holdings Ltd
HKEX:700
5.7
29%
0.2
JP
L
LY Corp
XMUN:YOJ
3.2
25%
0.1
CN
Baidu Inc
NASDAQ:BIDU
1.7
10%
0.2
CN
Kuaishou Technology
HKEX:1024
1.4
39%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
569.4
N/A N/A
KR
Naver Corp
KRX:035420
2.9
31%
0.1
US
Pinterest Inc
NYSE:PINS
5.8
62%
0.1
AU
REA Group Ltd
ASX:REA
18.2
25%
0.7
P/E Multiple
Earnings Growth P/E to Growth
CA
EQ Inc
XTSX:EQ
Average P/E: 40.8
Negative Multiple: -13.9
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
25.5
75%
0.3
US
Meta Platforms Inc
NASDAQ:META
27.6
89%
0.3
CN
Tencent Holdings Ltd
HKEX:700
21.6
127%
0.2
JP
L
LY Corp
XMUN:YOJ
56.3
57%
1
CN
Baidu Inc
NASDAQ:BIDU
11
48%
0.2
CN
Kuaishou Technology
HKEX:1024
11.7
345%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -1 843.6 N/A N/A
KR
Naver Corp
KRX:035420
18.3
78%
0.2
US
Pinterest Inc
NYSE:PINS
93.4
N/A N/A
AU
REA Group Ltd
ASX:REA
102.1
161%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
EQ Inc
XTSX:EQ
Average EV/EBITDA: 31.2
Negative Multiple: -86.8
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
19
100%
0.2
US
Meta Platforms Inc
NASDAQ:META
18.9
115%
0.2
CN
Tencent Holdings Ltd
HKEX:700
18.1
53%
0.3
JP
L
LY Corp
XMUN:YOJ
21.9
50%
0.4
CN
Baidu Inc
NASDAQ:BIDU
6.8
-8%
N/A
CN
Kuaishou Technology
HKEX:1024
9.5
190%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -584.1 N/A N/A
KR
Naver Corp
KRX:035420
11.2
56%
0.2
US
Pinterest Inc
NYSE:PINS
131.5
6 843%
0
AU
REA Group Ltd
ASX:REA
43.6
82%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
EQ Inc
XTSX:EQ
Average EV/EBIT: 36.6
Negative Multiple: -41.3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
21.3
68%
0.3
US
Meta Platforms Inc
NASDAQ:META
23.3
74%
0.3
CN
Tencent Holdings Ltd
HKEX:700
18.1
81%
0.2
JP
L
LY Corp
XMUN:YOJ
37.1
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
6.8
39%
0.2
CN
Kuaishou Technology
HKEX:1024
9.5
353%
0
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -583.1 N/A N/A
KR
Naver Corp
KRX:035420
14.9
69%
0.2
US
Pinterest Inc
NYSE:PINS
155
51 602%
0
AU
REA Group Ltd
ASX:REA
43.6
58%
0.8

See Also

Discover More
Back to Top