Logo Spółki LVMC Holdings


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 1664.0
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 1943.8

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


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

Brak danych DDM

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 9.7 17.1 1.2
LVMC Holdings 9.4 42.9 0.6
Mediana / LVMC Holdings 1.0 0.4 2.2
Pozostałe spółki z branży Auto - Manufacturers
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Volkswagen AG VOW3.DE 62,414 4.4 6.0 0.3 Frankfurt Stock Exchange
Tata Motors Limited TATAMOTORS.BO 14,511 2.7 6.3 1.1 Bombay Stock Exchange
Dr. Ing. h.c. F. Porsche AG P911.DE 50,812 6.3 20.1 1.9 Frankfurt Stock Exchange
Yamaha Motor Co., Ltd. 7272.T 7,049 8.4 22.9 1.0 Tokyo
Jardine Cycle & Carriage Limited C07.SI 10,387 3.2 12.4 1.2 Stock Exchange of Singapore
Honda Motor Co., Ltd. HMC 42,453 7.3 10.1 0.5 New York Stock Exchange
Guangzhou Automobile Group Co., Ltd. 601238.SS 11,075 -7.8 -24.3 0.8 Shanghai
Toyota Motor Corporation TOM.SG 254,475 9.1 9.4 1.1 Stuttgart Stock Exchange
Force Motors Limited FORCEMOT.NS 2,516 18.1 22.3 6.9 National Stock Exchange of India
Mercedes-Benz Group AG MBG.WA 67,562 7.6 8.7 0.7 Warsaw Stock Exchange
DRB-HICOM Berhad 1619.KL 499 2.5 33.6 0.2 Kuala Lumpur
Jiangling Motors Corporation, Ltd. 200550.SZ 1,888 1.5 14.3 1.5 Shenzhen
Volkswagen AG VOW.WA 61,767 4.4 6.0 0.3 Warsaw Stock Exchange
Mercedes-Benz Group AG MBG.DE 69,083 7.6 8.7 0.7 Frankfurt Stock Exchange
Tata Motors Limited TATAMOTORS.NS 14,474 2.7 6.3 1.1 National Stock Exchange of India
Honda Motor Co., Ltd. 7267.T 37,851 7.3 10.1 0.5 Tokyo
Geely Automobile Holdings Limited 0175.HK 22,500 10.3 10.6 1.8 HKSE
Li Auto Inc. LI 18,083 7.9 15.9 1.8 NASDAQ Global Select
Jiangling Motors Corporation, Ltd. 000550.SZ 1,801 1.5 14.3 1.5 Shenzhen
Porsche Automobil Holding SE PSHE.WA 14,548 -0.9 -0.6 0.4 Warsaw Stock Exchange
Guangzhou Automobile Group Co., Ltd. 2238.HK 12,250 -7.8 -24.3 0.8 HKSE
Stellantis N.V. STLA 34,982 1.0 2.9 0.7 New York Stock Exchange
BAIC Motor Corporation Limited 1958.HK 2,142 -0.0 -22.9 0.3 HKSE
TVS Motor Company Limited TVSMOTOR.NS 19,363 28.3 66.4 21.4 National Stock Exchange of India
Ford Motor Company F 51,054 15.4 11.2 1.1 New York Stock Exchange
Public Joint Stock Company Pavlovo Bus PAZA.ME 202 -131.0 -34.1 1.2 Moscow Stock Exchange
Ford Motor Company 6.500% Notes F-PD 88,077 15.4 11.2 1.1 New York Stock Exchange
Ferrari N.V. RACE 70,165 23.1 38.0 17.1 New York Stock Exchange
TVS Motor Company Limited TVSMOTOR.BO 19,324 28.3 66.4 21.4 Bombay Stock Exchange
SAIC Motor Corporation Limited 600104.SS 25,116 9.8 167.3 0.6 Shanghai
Pininfarina S.p.A. PINF.MI 73 -15.5 -7.0 2.0 Milan
China Automotive Engineering Research Institute Co., Ltd. 601965.SS 2,386 12.4 18.6 2.3 Shanghai
Subaru Corporation 7270.T 15,768 3.1 8.1 0.9 Tokyo
Hamaton Automotive Technology Co., Ltd 300643.SZ 626 23.4 28.9 3.7 Shenzhen
Nissan Motor Co., Ltd. 7201.T 8,313 51.5 -1.4 0.3 Tokyo
VinFast Auto Ltd. VFS 7,894 -4.9 -2.2 -1.1 NASDAQ Global Select
Hyundai Motor Company 005380.KS 48,134 13.3 7.8 0.7 KSE
Atul Auto Limited ATULAUTO.BO 137 22.6 55.5 2.9 Bombay Stock Exchange
BAIC Motor Corporation Limited 2B5.VI 2,133 -0.0 -22.9 0.3 Vienna
BYD Company Limited 002594.SZ 122,280 10.2 22.8 4.0 Shenzhen
Volvo Car AB (publ.) VOLCAR-B.ST 10,826 3.3 73.1 0.7 Stockholm Stock Exchange
Tofas Türk Otomobil Fabrikasi Anonim Sirketi TOASO.IS 2,748 14.4 55.2 2.4 Istanbul Stock Exchange
Bayerische Motoren Werke Aktiengesellschaft BMW.DE 69,909 7.7 10.3 0.6 Frankfurt Stock Exchange
VinFast Auto Ltd. VFSWW 402 -4.9 -2.2 -1.1 NASDAQ Global Select
SML Isuzu Limited SMLISUZU.NS 545 19.4 34.7 11.1 National Stock Exchange of India
Toyota Industries Corporation 6201.T 33,562 10.7 20.6 1.1 Tokyo
Great Wall Motor Company Limited 601633.SS 26,422 13.9 17.1 2.2 Shanghai
Hyundai Motor Company 005387.KS 46,459 13.3 7.8 0.7 KSE
NFI Group Inc. NFI.TO 1,167 33.0 -7.1 2.1 Toronto Stock Exchange
Liaoning SG Automotive Group Co., Ltd. 600303.SS 332 -10.0 -6.6 2.1 Shanghai
Toyota Motor Corporation TYT.L 254,479 9.1 9.4 1.1 London Stock Exchange
Toyota Motor Corporation TM 256,386 9.1 9.4 1.1 New York Stock Exchange
Atul Auto Limited ATULAUTO.NS 137 22.6 55.5 2.9 National Stock Exchange of India
Hyundai Motor Company 005389.KS 46,103 13.3 7.8 0.7 KSE
Nissan Shatai Co., Ltd. 7222.T 897 4.1 23.4 0.8 Tokyo
Porsche Automobil Holding SE PAH3.DE 14,435 -0.8 -0.5 0.4 Frankfurt Stock Exchange
Toyota Motor Corporation 7203.T 254,143 9.1 9.4 1.1 Tokyo
Public Joint Stock Company "GAZ" GAZA.ME 138 3.4 3.2 8.2 Moscow Stock Exchange
Chongqing Changan Automobile Company Limited 200625.SZ 17,201 15.9 17.4 1.6 Shenzhen
Isuzu Motors Limited 7202.T 10,707 6.0 13.1 1.2 Tokyo
Toyota Motor Corp TOM.DU 254,262 9.1 9.4 1.1 Dusseldorf Stock Exchange
Immsi S.p.A. IMS.MI 225 4.5 206.1 0.9 Milan
Niu Technologies NIU 261 -18.7 -12.4 2.2 NASDAQ Global Market
Anshan Senyuan Road and Bridge Co., Ltd 300210.SZ 624 638.5 -584.3 10.7 Shenzhen
ZEEKR Intelligent Technology Holding Limited ZK 6,842 -42.0 -16.7 -2.0 New York Stock Exchange
LVMC Holdings 900140.KS 218 9.6 44.1 0.6 KSE
Aston Martin Lagonda Global Holdings plc AML.L 883 9.7 -2.3 0.9 London Stock Exchange
Renault SA RNO.PA 12,634 -12.7 -0.8 0.5 Paris
Piaggio & C. SpA PIA.MI 781 4.7 14.8 1.6 Milan
Tesla, Inc. TL0.DE 1,461,808 110.5 276.5 18.4 Frankfurt Stock Exchange
Bayerische Motoren Werke Aktiengesellschaft BMW3.DE 63,488 7.7 10.3 0.6 Frankfurt Stock Exchange
RAC Electric Vehicles Inc. 2237.TWO 110 41.6 82.2 3.2 Taipei Exchange
LKQ Corporation 0JSJ.L 7,431 8.1 11.0 1.2 London Stock Exchange
Kia Corporation 000270.KS 32,714 2.4 5.7 0.9 KSE
Ferrari N.V. 2FE.DE 70,914 23.1 38.0 17.1 Frankfurt Stock Exchange
FOXTRON VEHICLE TECHS CO LTD 2258.TW 2,228 -66.6 -26.2 4.3 Taiwan
Dr. Ing. h.c. F. Porsche AG P911.HM 51,054 6.3 20.2 1.9 Hamburg
Longzhou Group Co., Ltd. 002682.SZ 627 -17.0 -8.9 4.1 Shenzhen
BYD Company Limited BY6.VI 119,878 10.2 22.8 4.0 Vienna
Maruti Suzuki India Limited MARUTI.NS 56,914 25.2 34.6 5.1 National Stock Exchange of India
Renault SA RNL.DE 12,557 -12.7 -0.8 0.5 Frankfurt Stock Exchange
Ford Otomotiv Sanayi A.S. FROTO.IS 7,498 7.0 1.0 0.2 Istanbul Stock Exchange
Hainan Drinda Automotive Trim Co., Ltd 002865.SZ 1,189 137.3 -14.0 2.3 Shenzhen
Ford Motor Company FMC1.DE 51,845 15.4 11.2 1.1 Frankfurt Stock Exchange
NIO Inc. 0A1K.L 11,226 -4.4 -3.3 -65.9 London Stock Exchange
Polestar Automotive Holding UK PLC PSNYW 474 -14.7 -0.5 -0.3 NASDAQ Global Market
NIO Inc. NIO 11,171 -4.4 -3.3 -66.0 New York Stock Exchange
Yulon Motor Company Ltd. 2201.TW 1,176 13.4 15.1 0.6 Taiwan
Lifan Technology (Group) Co., Ltd. 601777.SS 6,587 -79.5 1,067.2 4.5 Shanghai
Bajaj Auto Limited BAJAJ-AUTO.NS 28,281 21.2 30.5 7.4 National Stock Exchange of India
Hong Leong Industries Berhad 3301.KL 1,257 5.4 10.6 2.2 Kuala Lumpur
Great Wall Motor Company Limited GRV.VI 23,743 13.9 17.1 2.2 Vienna
Li Auto Inc. 2015.HK 18,127 7.9 15.9 1.8 HKSE
Eicher Motors Limited EICHERMOT.NS 21,971 36.9 38.7 9.0 National Stock Exchange of India
NIO Inc. 9866.HK 11,395 -4.4 -3.3 -65.9 HKSE
Force Motors Limited FORCEMOT.BO 2,519 18.1 22.3 6.9 Bombay Stock Exchange
Sollers Public Joint Stock Company SVAV.ME 243 2.2 2.2 1.0 Moscow Stock Exchange
XPeng Inc. XPEV 19,052 -42.7 -31.5 4.7 New York Stock Exchange
Kunming Yunnei Power Co.,Ltd. 000903.SZ 772 -7.4 -4.3 4.0 Shenzhen
Mitsubishi Motors Corporation 7211.T 3,115 3.5 39.7 0.6 Tokyo
Lucid Group, Inc. LCID 4,069 -2.9 -1.8 1.1 NASDAQ Global Select
Polestar Automotive Holding UK PLC PSNY 1,283 -14.7 -0.5 -0.3 NASDAQ Global Market
Volcon, Inc. VLCN 501 -6.6 -0.0 0.0 NASDAQ Capital Market
Mazda Motor Corporation 7261.T 4,537 5.7 21.5 0.4 Tokyo
Hong Leong Asia Ltd. H22.SI 1,230 4.1 17.3 1.6 Stock Exchange of Singapore
Brilliance China Automotive Holdings Limited 1114.HK 2,592 -49.2 7.4 0.7 HKSE
Great Wall Motor Company Limited 2333.HK 23,604 13.9 17.1 2.2 HKSE
General Motors Company GM 71,108 9.6 24.1 1.1 New York Stock Exchange
Ford Motor Company 6.20% Notes F-PB 41,228 15.4 11.2 1.1 New York Stock Exchange
Haima Automobile Co.,Ltd 000572.SZ 2,145 559.4 -56.1 9.0 Shenzhen
Blue Bird Corporation BLBD 1,611 8.2 13.0 6.5 NASDAQ Global Market
Eicher Motors Limited EICHERMOT.BO 21,862 36.9 38.7 9.0 Bombay Stock Exchange
Ferrari N.V. RACE.MI 70,789 23.1 38.0 17.1 Milan
Yadea Group Holdings Ltd. 1585.HK 4,774 11.8 18.3 3.8 HKSE
BYD Company Limited 1211.HK 120,049 10.2 22.8 4.0 HKSE
Sime Darby Berhad 4197.KL 3,153 5.3 5.3 0.8 Kuala Lumpur
Bajaj Auto Limited BAJAJ-AUTO.BO 28,235 21.2 30.5 7.4 Bombay Stock Exchange
Chongqing Changan Automobile Company Limited 000625.SZ 13,796 15.9 17.4 1.6 Shenzhen
China Motor Corporation 2204.TW 1,066 11.2 11.4 0.9 Taiwan
Faraday Future Intelligent Electric Inc. FFIEW 106 -0.7 -0.3 -1.8 NASDAQ Global Market
Otokar Otomotiv ve Savunma Sanayi A.S. OTKAR.IS 1,387 11.2 -33.2 6.6 Istanbul Stock Exchange
Stellantis N.V. STLAP.PA 35,165 1.0 2.9 0.7 Paris
Dowlais Group plc DWL.L 1,455 5.8 -12.7 0.5 London Stock Exchange
Tesla, Inc. TSLA.NE 1,402,455 110.5 276.5 18.4 NEO
Hero MotoCorp Limited HEROMOTOCO.BO 14,124 16.2 24.0 6.0 Bombay Stock Exchange
BECE Legend Group Co., Ltd. 000803.SZ 439 18.6 40.1 2.2 Shenzhen
Anhui Jianghuai Automobile Group Corp.,Ltd. 600418.SS 15,131 -49.2 -27.8 10.8 Shanghai
Hero MotoCorp Limited HEROMOTOCO.NS 14,104 16.2 24.0 6.0 National Stock Exchange of India
Zotye Automobile Co., Ltd 000980.SZ 2,696 -99.7 -21.2 1,514.8 Shenzhen
Zhejiang Qianjiang Motorcycle Co., Ltd. 000913.SZ 1,186 21.6 15.4 1.7 Shenzhen
Suzuki Motor Corporation 7269.T 28,705 5.0 11.6 1.6 Tokyo
Maruti Suzuki India Limited MARUTI.BO 56,526 25.2 34.6 5.1 Bombay Stock Exchange
Exor N.V. EXO.AS 28,036 21.0 -23.2 0.4 Amsterdam
Beiqi Foton Motor Co., Ltd. 600166.SS 3,203 23.8 50.0 1.5 Shanghai
Rivian Automotive, Inc. RIVN 22,185 -7.0 -5.7 4.3 NASDAQ Global Select
Dongfeng Motor Group Company Limited 0489.HK 6,329 -7.0 771.0 0.3 HKSE
Aeon Motor Co.,Ltd. 1599.TWO 61 10.4 26.2 1.0 Taipei Exchange
Zhejiang Leapmotor Technology Co., Ltd. 9863.HK 9,161 -204.9 -113.4 5.1 HKSE
Zhongtong Bus Holding Co., Ltd. 000957.SZ 924 16.9 19.6 2.1 Shenzhen
FAW Jiefang Group Co., Ltd 000800.SZ 4,998 -16.7 214.5 1.3 Shenzhen
Lotus Technology Inc. American Depositary Shares LOT 863 -3.0 -1.0 -0.7 Nasdaq
DongFeng Automobile Co. LTD 600006.SS 2,085 -13.2 356.8 2.6 Shanghai
Ford Motor Company 6% Notes due F-PC 41,212 15.4 11.2 1.1 New York Stock Exchange
Stellantis N.V. 8TI.DE 35,098 1.0 2.9 0.7 Frankfurt Stock Exchange
SML Isuzu Limited SMLISUZU.BO 549 19.4 34.7 11.1 Bombay Stock Exchange
Geely Automobile Holdings Limited GRU.VI 22,509 10.3 10.6 1.8 Vienna
CETC Acoustic-Optic-Electronic Technology Inc. 600877.SS 2,563 600.6 922.9 7.4 Shanghai
Faraday Future Intelligent Electric Inc. FFIE 106 -0.7 -0.3 -1.8 NASDAQ Global Market
General Motors Company 8GM.DE 71,775 9.6 24.1 1.1 Frankfurt Stock Exchange
XPeng Inc. 9868.HK 19,086 -42.7 -31.5 4.7 HKSE
Tesla, Inc. TSLA 1,466,650 110.5 276.5 18.4 NASDAQ Global Select
Sanyang Motor Co., Ltd. 2206.TW 1,548 8.8 10.8 2.1 Taiwan
Hyundai Motor Company 005385.KS 46,463 13.3 7.8 0.7 KSE
Anhui Ankai Automobile Co., Ltd 000868.SZ 678 609.4 940.8 5.6 Shenzhen
Volkswagen AG VOW.DE 63,231 4.4 6.0 0.3 Frankfurt Stock Exchange
Anadolu Isuzu Otomotiv Sanayi ve Ticaret A.S. ASUZU.IS 323 7.3 51.5 1.1 Istanbul Stock Exchange
Shenyang Jinbei Automotive Company Limited 600609.SS 875 10.0 22.9 4.3 Shanghai
LiveWire Group, Inc. LVWR 852 -12.0 -10.7 14.0 New York Stock Exchange
Seres Group Co.,Ltd. 601127.SS 29,137 18.1 28.5 7.4 Shanghai
Ningbo Shenglong Automotive Powertrain System Co.,Ltd. 603178.SS 606 -73.2 -85.5 3.6 Shanghai
BAIC BluePark New Energy Technology Co.,Ltd. 600733.SS 5,921 -8.2 -6.5 20.1 Shanghai
Mahindra & Mahindra Limited MHID.IL 51,841 16.0 29.3 5.0 International Order Book
Stellantis N.V. STLAM.MI 35,037 1.0 2.9 0.7 Milan
Hyundai Motor India Ltd. HYUNDAI.NS 20,865 19.4 33.9 11.0 National Stock Exchange of India
Hino Motors, Ltd. 7205.T 1,375 -5.0 -1.0 1.1 Tokyo
Xiamen King Long Motor Group Co., Ltd. 600686.SS 1,663 29.7 55.3 3.6 Shanghai
Bayerische Motoren Werke AG BMW.WA 68,317 7.7 10.3 0.6 Warsaw Stock Exchange
Luyuan Grp Hldg (Cayman) Ltd 2451.HK 624 19.1 26.3 2.7 HKSE
AIMA Technology Group CO., LTD 603529.SS 3,603 11.7 11.7 2.7 Shanghai
Mahindra & Mahindra Limited M&M.NS 49,594 16.0 29.3 5.0 National Stock Exchange of India
Hyundai Motor India Ltd. HYUNDAI.BO 20,859 18.7 32.8 10.7 Bombay Stock Exchange
Yulon Nissan Motor Co., Ltd 2227.TW 537 -162.8 45.1 1.0 Taiwan
OLA ELECTRIC MOBILITY LTD OLAELEC.NS 1,660 -12.4 -6.5 3.9 National Stock Exchange of India