Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	-	-	-
South China Holdings Company Limited	-	-	-
Mediana / South China Holdings Company Limited	-	-	-

---

Pozostałe spółki z branży Leisure

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Compagnie des Alpes SA	0N7N.L	1,138	-1.1	7.7	0.9	London Stock Exchange
Carnival Corporation & plc	0EV1.L	33,949	0.6	16.5	3.7	London Stock Exchange
Impulse (Qingdao) Health Tech Co.,Ltd.	002899.SZ	457	19.7	26.6	1.7	Shenzhen
China Travel International Investment Hong Kong Limited	0308.HK	734	6.4	54.3	0.4	HKSE
Playmates Toys Limited	0869.HK	83	17.7	4.9	0.5	HKSE
Guangzhou Pearl River Piano Group Co.,Ltd	002678.SZ	930	-27.2	-23.6	1.9	Shenzhen
Huayi Tencent Entertainment Company Limited	0419.HK	69	-4.7	-3.3	5.3	HKSE
Goldlok Holdings(Guangdong) Co.,Ltd.	002348.SZ	526	-76.4	-62.9	8.4	Shenzhen
South China Holdings Company Limited	0413.HK	53	-7.2	541.0	0.1	HKSE
Shenzhen China Bicycle Company (Holdings) Limited	000017.SZ	466	127.6	225.3	12.6	Shenzhen
FILA Holdings Corporation	081660.KS	1,458	1.7	23.8	1.0	KSE
Kiu Hung International Holdings Limited	0381.HK	52	10.6	-3.5	1.2	HKSE
Guangdong Qunxing Toys Joint-Stock Co., Ltd.	002575.SZ	725	-133.3	-144.6	5.3	Shenzhen
Playmates Holdings Limited	0635.HK	137	107.2	-2.8	0.2	HKSE
HL Corp (Shenzhen)	002105.SZ	400	93.1	-121.5	3.3	Shenzhen
Shanghai Yaoji Technology Co., Ltd.	002605.SZ	1,564	16.2	21.1	3.1	Shenzhen
Xiamen Comfort Science&Technology Group Co., Ltd	002614.SZ	550	24.5	69.6	1.0	Shenzhen
Shifeng Cultural Development Co., Ltd.	002862.SZ	451	158.6	300.5	4.9	Shenzhen
E-World Co.,Ltd.	084680.KS	174	-8.6	-11.7	1.0	KSE
Sportsoul Co.,Ltd.	001300.SZ	468	182.6	197.2	3.1	Shenzhen
Gokurakuyu Holdings Co., Ltd.	2340.T	105	8.7	20.3	4.1	Tokyo
Hailun Piano Co.,Ltd.	300329.SZ	262	-15.2	-18.2	2.7	Shenzhen
Shenzhen China Bicycle Company (Holdings) Limited	200017.SZ	458	126.1	41.1	2.3	Shenzhen
Haichang Ocean Park Holdings Ltd.	2255.HK	724	-16.7	-7.1	3.1	HKSE
Guangdong Jinma Entertainment Corporation Limited	300756.SZ	613	-1,391.1	-1,349.4	3.0	Shenzhen
YaGuang Technology Group Company Limited	300123.SZ	919	-9.3	-7.4	4.5	Shenzhen
Li Ning Company Limited	2331.HK	5,335	7.1	12.6	1.5	HKSE
Jiangsu Jinling Sports Equipment Co.,Ltd.	300651.SZ	512	78.0	211.5	5.7	Shenzhen
ANTA Sports Products Limited	2020.HK	32,989	7.9	15.9	4.0	HKSE
Johnson Health Tech .Co., Ltd.	1736.TW	1,656	6.5	18.9	4.2	Taiwan
Dream International Limited	1126.HK	895	7.8	9.6	1.8	HKSE
Songcheng Performance Development Co.,Ltd	300144.SZ	3,137	18.2	21.6	2.7	Shenzhen
Goodbaby International Holdings Limited	1086.HK	242	1.5	5.6	0.3	HKSE
Cosonic Intelligent Technologies Co., Ltd.	300793.SZ	919	73.1	165.9	2.3	Shenzhen
Dyaco International Inc.	1598.TW	129	1.8	48.3	0.8	Taiwan
Leejam Sports Company	1830.SR	1,731	5.8	14.1	5.2	Saudi
Toread Holdings Group Co., Ltd.	300005.SZ	1,000	69.8	84.5	3.6	Shenzhen
Joy Kie Corporation Limited.	300994.SZ	500	23.7	24.4	2.9	Shenzhen
Topkey Corporation	4536.TW	577	8.0	9.9	1.8	Taiwan
Fujian Forecam Optics Co., Ltd.	688010.SS	740	93.7	541.1	3.1	Shanghai
Round One Corporation	4680.T	2,683	7.0	24.4	5.4	Tokyo
Heiwa Corporation	6412.T	1,422	-10.8	15.7	0.8	Tokyo
FURYU Corporation	6238.T	184	8.7	16.2	1.2	Tokyo
Izu Shaboten Resort Co.,Ltd	6819.T	64	6.7	10.4	1.6	Tokyo
Universal Entertainment Corporation	6425.T	512	-3.9	-2.8	0.2	Tokyo
Shanghai Rongtai Health Technology Corporation Limited	603579.SS	608	20.7	26.2	2.2	Shanghai
Zhonglu.Co.,Ltd	600818.SS	422	-711.4	-205.1	6.1	Shanghai
Shuhua Sports Co., Ltd.	605299.SS	530	30.9	42.9	2.8	Shanghai
Brogent Technologies Inc.	5263.TWO	232	18.7	87.3	1.6	Taipei Exchange
Dalian Sunasia Tourism Holding CO.,LTD	600593.SS	527	447.6	-47.3	26.8	Shanghai
Oriental Land Co., Ltd.	4661.T	36,369	30.2	42.4	5.4	Tokyo
Phenix Optical Company Limited	600071.SS	819	45.1	197.5	16.4	Shanghai
BanBao Co., Ltd.	603398.SS	299	-1.8	-1.9	2.5	Shanghai
Aeon Fantasy Co., Ltd.	4343.T	364	2.1	-29.1	8.0	Tokyo
Sports Gear Co., Ltd.	6768.TW	679	9.7	11.6	1.4	Taiwan
Zhejiang Natural Outdoor Goods Inc.	605080.SS	171	5.0	15.7	1.8	Shanghai
Central Sports Co., Ltd.	4801.T	184	8.7	19.5	1.0	Tokyo
Shanghai Phoenix Enterprise (Group) Co., Ltd.	600679.SS	673	-47.7	-48.2	3.2	Shanghai
FuSheng Precision Co., Ltd.	6670.TW	1,416	7.1	10.0	2.5	Taiwan
China United Travel Co.,Ltd	600358.SS	453	-52.8	-47.3	42.0	Shanghai
Honma Golf Limited	6858.HK	275	36.1	61.0	1.5	HKSE
SK Japan Co.,Ltd.	7608.T	60	9.3	9.1	1.5	Tokyo
Shoei Co., Limited	7839.T	602	9.5	13.0	3.0	Tokyo
CURVES HOLDINGS Co., Ltd.	7085.T	439	8.2	16.2	3.1	Tokyo
Advanced International Multitech Co., Ltd.	8938.TWO	333	3.6	7.6	1.3	Taipei Exchange
Bonny Worldwide Limited	8467.TW	294	11.4	13.7	2.9	Taiwan
Daiichikosho Co., Ltd.	7458.T	1,187	5.0	9.4	1.5	Tokyo
Yamaha Corporation	7951.T	3,336	12.5	34.6	1.0	Tokyo
GENDA Inc.	9166.T	1,147	13.4	52.1	4.9	Tokyo
Cashbox Partyworld Co., Ltd.	8359.TWO	400	6.0	13.2	1.6	Taipei Exchange
Roland Corporation	7944.T	574	6.3	12.7	2.3	Tokyo
Tosho Co., Ltd.	8920.T	160	3.1	18.9	0.6	Tokyo
Abéo SA	ABEO.PA	81	-0.4	42.2	0.7	Paris
Power Wind Health Industry Incorporated	8462.TW	345	2.1	22.3	4.6	Taiwan
Endo Manufacturing Co., Ltd.	7841.T	63	6.3	10.0	0.4	Tokyo
Holiday Entertainment Co.,Ltd	9943.TW	329	9.4	16.4	2.6	Taiwan
Fast Fitness Japan Incorporated	7092.T	193	8.1	13.8	2.0	Tokyo
Giant Manufacturing Co., Ltd.	9921.TW	1,425	5.6	37.3	1.2	Taiwan
Tamron Co.,Ltd.	7740.T	911	8.1	10.0	1.9	Tokyo
Zett Corporation	8135.T	56	13.0	2.7	0.6	Tokyo
Kawai Musical Instruments Manufacturing Co., Ltd.	7952.T	155	14.3	55.2	0.5	Tokyo
Shimano Inc.	7309.T	12,326	28.8	29.2	2.2	Tokyo
Kotobukiya Co., Ltd.	7809.T	85	4.4	11.1	1.7	Tokyo
Alexander Marine Co., Ltd.	8478.TW	482	16.9	33.7	1.8	Taiwan
Launch Technologies Co., Ltd.	8420.TWO	76	25.0	-101.7	2.5	Taipei Exchange
Globeride, Inc.	7990.T	327	2.5	9.9	0.8	Tokyo
O-TA Precision Industry Co., Ltd.	8924.TWO	167	12.4	11.3	1.2	Taipei Exchange
Ideal Bike Corporation	8933.TWO	67	-9.3	-8.7	0.9	Taipei Exchange
BANDAI NAMCO Holdings Inc.	7832.T	22,117	16.6	25.0	4.1	Tokyo
Pop Mart International Group Limited	9992.HK	42,671	69.2	98.2	28.7	HKSE
WW Holding Inc.	8442.TW	191	5.0	7.5	1.5	Taiwan
YONEX Co., Ltd.	7906.T	1,683	15.5	23.0	3.5	Tokyo
Armah Sports Co.	9590.SR	751	24.5	74.4	5.9	Saudi
Descente Ltd.	8114.T	2,265	29.2	36.1	2.9	Tokyo
Thunder Tiger Corp.	8033.TW	319	48.6	105.6	4.9	Taiwan
Nikon Corporation	7731.T	3,213	9.4	77.9	0.7	Tokyo
H.I.S. Co., Ltd.	9603.T	711	1.2	10.4	1.8	Tokyo
Goldwin Inc.	8111.T	2,422	13.5	14.6	3.2	Tokyo
TOMY Company, Ltd.	7867.T	1,979	10.1	17.5	2.7	Tokyo
Merida Industry Co., Ltd.	9914.TW	1,046	-509.2	-43.6	1.6	Taiwan
As Commercial Industrial Company of Computers and Toys S.A.	ASCO.AT	56	4.3	8.5	1.3	Athens
Piscines Desjoyaux SA	ALPDX.PA	139	7.5	12.1	1.1	Paris
Amer Sports, Inc.	AS	20,996	31.1	104.6	4.0	New York Stock Exchange
Racing Force S.P.A.	ALRFG.PA	152	12.5	21.5	2.1	Paris
American Outdoor Brands, Inc.	AOUT	139	20.7	-32.2	0.8	NASDAQ Global Select
Carnival Corporation & plc	CCL.L	31,349	0.6	14.6	3.3	London Stock Exchange
Bénéteau S.A.	BEN.PA	781	5.1	7.0	0.7	Paris
The Character Group plc	CCT.L	64	6.3	9.7	1.2	London Stock Exchange
Benefit Systems S.A.	BFT.WA	2,722	8.7	19.8	7.7	Warsaw Stock Exchange
Hollywood Bowl Group plc	BOWL.L	581	3.2	14.5	2.8	London Stock Exchange
Basic-Fit N.V.	BFIT.AS	1,840	-3.8	195.4	3.8	Amsterdam
Compagnie des Alpes SA	CDA.PA	1,081	-1.1	7.7	0.9	Paris
Carnival Corporation & plc	CCL	33,507	1.3	13.3	3.4	New York Stock Exchange
Cambuci S.A.	CAMB3.SA	73	3.8	5.2	1.4	São Paulo
Dometic Group AB (publ)	DOM.ST	1,230	-0.7	-4.9	0.5	Stockholm Stock Exchange
Dogness (International) Corporation	DOGZ	361	-341.0	-76.7	4.8	NASDAQ Global Market
Carnival Corporation & plc	CUK	30,496	1.3	13.3	3.4	New York Stock Exchange
Clarus Corporation	CLAR	136	-15.3	-1.7	0.6	NASDAQ Global Select
Games Workshop Group PLC	GAW.L	7,129	21.2	30.0	18.2	London Stock Exchange
Escalade, Incorporated	ESCA	191	7.4	14.0	1.1	NASDAQ Global Market
Eagle Football Group Société anonyme	EFG.PA	342	-2.2	-12.7	8.8	Paris
Experience Co Limited	EXP.AX	59	7.0	37.6	0.8	Australian Securities Exchange
Funko, Inc.	FNKO	279	0.3	-13.7	1.3	NASDAQ Global Select
Six Flags Entertainment Corporation	FUN	3,079	5.3	-9.6	0.3	New York Stock Exchange
Harvia Oyj	HARVIA.HE	1,051	18.8	35.9	7.0	Helsinki
The Gym Group plc	GYM.L	361	-1.6	60.5	2.0	London Stock Exchange
Hasbro, Inc.	HAS	10,159	8.0	23.8	8.5	NASDAQ Global Select
Acushnet Holdings Corp.	GOLF	4,282	9.0	19.8	5.7	New York Stock Exchange
Inspirato Incorporated	ISPO	53	-2.7	-4.8	-0.2	NASDAQ Global Market
JAKKS Pacific, Inc.	JAKK	231	3.4	5.0	1.0	NASDAQ Global Select
Johnson Outdoors Inc.	JOUT	303	-10.4	-6.7	0.7	NASDAQ Global Select
MIPS AB (publ)	MIPS.ST	1,233	62.7	78.2	17.9	Stockholm Stock Exchange
Mattel, Inc.	MTT.DE	8,221	7.8	14.9	3.6	Frankfurt Stock Exchange
Mattel, Inc.	MAT	6,297	5.4	12.0	3.0	NASDAQ Global Select
Life Time Group Holdings, Inc.	LTH	6,631	3.8	30.3	2.3	New York Stock Exchange
PLBY Group, Inc.	PLBY	144	-3.9	-2.0	21.0	NASDAQ Global Market
OneSpaWorld Holdings Limited	OSW	2,029	20.1	30.9	3.9	NASDAQ Capital Market
Topgolf Callaway Brands Corp.	MODG	1,505	-0.4	-1.0	0.6	New York Stock Exchange
Carnival Corporation & plc	POH1.DE	31,581	0.6	15.0	3.4	Frankfurt Stock Exchange
Profoto Holding AB (publ)	PRFO.ST	102	3.7	9.2	2.5	Stockholm Stock Exchange
Rapala VMC Corporation	RAP1V.HE	55	-0.5	-8.9	0.3	Helsinki
Peloton Interactive, Inc.	PTON	2,470	24.6	-15.2	-5.3	NASDAQ Global Select
Racing Force S.P.A.	RFG.MI	147	12.8	21.9	2.1	Milan
Planet Fitness, Inc.	PLNT	9,019	19.5	50.6	-41.4	New York Stock Exchange
United Parks & Resorts Inc.	PRKS	2,504	0.3	11.2	-5.2	New York Stock Exchange
Sats ASA	SATS.OL	713	0.5	21.0	5.4	Oslo Stock Exchange
Smartphoto Group NV	SMAR.BR	114	11.5	18.4	2.0	Brussels
SRM Entertainment, Inc.	SRM	139	-105.3	-28.0	18.4	NASDAQ Capital Market
Technogym S.p.A.	TGYM.MI	2,849	14.7	27.9	6.4	Milan
Focusrite plc	TUNE.L	131	3.4	36.0	0.8	London Stock Exchange
The Italian Sea Group S.p.A.	TISG.MI	347	5.8	18.1	2.1	Milan
Thule Group AB (publ)	THULE.ST	3,054	14.3	26.7	3.8	Stockholm Stock Exchange
tonies SE	TNIE.DE	779	-1,838.3	-28.8	1.9	XETRA
TWC Enterprises Limited	TWC.TO	400	8.0	13.0	1.0	Toronto Stock Exchange
Bergbahnen Engelberg-Trübsee-Titlis AG	TIBN.SW	176	4.3	9.3	0.9	Swiss Exchange
Spin Master Corp.	TOY.TO	1,749	4.2	15.6	1.3	Toronto Stock Exchange
Tivoli A/S	TIV.CO	545	12.1	31.2	3.3	Copenhagen
Wonderla Holidays Limited	WONDERLA.BO	475	28.3	37.5	2.4	Bombay Stock Exchange
Vista Outdoor Inc.	VSTO	2,608	15.0	-286.2	2.1	New York Stock Exchange
YETI Holdings, Inc.	YETI	2,543	9.4	14.5	3.3	New York Stock Exchange
Viva Leisure Limited	VVA.AX	87	-5.0	37.2	1.3	Australian Securities Exchange
Xponential Fitness, Inc.	XPOF	392	-0.7	-3.9	-1.2	New York Stock Exchange
Wonderla Holidays Limited	WONDERLA.NS	476	28.3	37.5	2.4	National Stock Exchange of India
Compagnie Du Mont-Blanc	MLCMB.PA	176	2.2	7.9	0.8	Paris