Logo Spółki Hemnet Group AB (publ)


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: 170.5
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 82.8

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 11.6 22.5 2.2
Hemnet Group AB (publ) 21.7 30.8 14.7
Mediana / Hemnet Group AB (publ) 0.5 0.7 0.2
Pozostałe spółki z branży Internet Content & Information
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
HomeToGo SE HTG.DE 220 -3.3 -4.3 0.6 Frankfurt Stock Exchange
REA Group Limited REA.AX 16,734 27.2 38.1 13.5 Australian Securities Exchange
Tencent Holdings Limited 0700.HK 714,062 20.6 24.3 4.5 HKSE
China Literature Limited 0772.HK 4,698 57.0 256.4 1.8 HKSE
Outbrain Inc. OB 258 63.1 -1.1 0.1 NASDAQ Global Select
Meta Platforms, Inc. META.NE 1,627,701 16.1 27.9 8.4 Cboe CA
Baidu, Inc. 9888.HK 40,365 9.3 10.1 1.0 HKSE
NextNav Inc. NN 1,918 -31.0 -12.3 -85.7 NASDAQ Capital Market
Nebius Group N.V. NBIS 21,580 -56.2 109.6 5.0 NASDAQ Global Select
Airtasker Limited ART.AX 99 -4.2 -4.9 16.2 Australian Securities Exchange
Zoomd Technologies Ltd. ZOMD.V 100 4.5 6.1 3.6 Toronto Stock Exchange Ventures
Similarweb Ltd. SMWB 659 -51.5 -22.6 27.9 New York Stock Exchange
Nextdoor Holdings, Inc. KIND 761 nan nan nan New York Stock Exchange
Inkeverse Group Limited 3700.HK 249 0.6 5.6 0.4 HKSE
Info Edge (India) Limited NAUKRI.BO 10,047 40.5 65.3 1.8 Bombay Stock Exchange
Baidu, Inc. BIDU 39,773 9.3 10.1 1.0 NASDAQ Global Select
PT NFC Indonesia Tbk NFCX.JK 68 83.2 -171.9 4.0 Jakarta Stock Exchange
Team Internet Group plc TIG.L 145 24.3 -3.6 1.7 London Stock Exchange
Zenrin Co., Ltd. 9474.T 358 4.3 22.4 1.1 Tokyo
Alphabet Inc. GOOG 3,869,124 22.6 31.1 10.0 NASDAQ Global Select
Twilio Inc. TWLO 19,639 68.5 295.4 2.5 New York Stock Exchange
The Beachbody Company, Inc. BODI 72 -2.8 -1.4 2.5 New York Stock Exchange
Tencent Music Entertainment Group TME 28,069 15.5 19.4 2.4 New York Stock Exchange
Alphabet Inc. ABEC.DE 3,894,624 22.6 31.1 10.0 Frankfurt Stock Exchange
TrueCar, Inc. TRUE 196 -16.9 -10.1 1.7 NASDAQ Global Select
GMO Media Inc. 6180.T 68 9.1 15.2 3.7 Tokyo
KidariStudio, Inc. 020120.KS 90 4.0 -44.0 0.7 KSE
Thryv Holdings, Inc. THRY 266 2.5 8.4 1.1 NASDAQ Capital Market
Hello Group Inc. MOMO 1,224 3.8 9.6 0.7 NASDAQ Global Select
Yelp Inc. YELP 1,947 6.3 12.4 2.5 New York Stock Exchange
Autohome Inc. ATHM 686 2.2 3.0 0.2 New York Stock Exchange
Zhihu Inc. ZH 283 4.0 15.1 0.5 New York Stock Exchange
LY Corporation 4689.T 18,518 8.2 20.0 1.0 Tokyo
FreeBit Co., Ltd. 3843.T 223 6.0 11.7 4.9 Tokyo
Meta Platforms, Inc. META 1,612,166 16.1 27.9 8.4 NASDAQ Global Select
Cross Marketing Group Inc. 3675.T 79 4.4 12.6 2.1 Tokyo
TechTarget, Inc. TTGT 385 -0.5 -0.4 0.6 NASDAQ Global Market
NextNav Inc. NNAVW 758 -31.0 -12.3 -85.7 NASDAQ Capital Market
Weibo Corporation WB 2,468 5.7 6.4 0.7 NASDAQ Global Select
Perion Network Ltd. PERI 456 -130.3 -90.2 0.6 NASDAQ Global Select
Kakaku.com, Inc. 2371.T 2,924 12.6 22.5 8.2 Tokyo
m-up holdings, Inc. 3661.T 404 12.1 30.2 7.8 Tokyo
Hypebeast Limited 0150.HK 56 -150.9 -18.8 0.9 HKSE
Zillow Group, Inc. Class A ZG 17,879 93.6 -563.3 3.6 NASDAQ Global Select
IAC InterActive Corp. IAC 2,984 8.0 -12.3 0.6 NASDAQ Global Select
Just Dial Limited JUSTDIAL.NS 693 10.2 11.0 1.3 National Stock Exchange of India
Courtside Group, Inc. Common Stock PODC 58 -14.3 -11.9 4.4 NASDAQ
MarkLines Co., Ltd. 3901.T 141 8.2 14.7 3.4 Tokyo
NAVER Corporation 035420.KS 25,069 3.8 19.0 1.4 KSE
Maoyan Entertainment 1896.HK 1,056 27.2 95.1 0.8 HKSE
Info Edge (India) Limited NAUKRI.NS 10,050 40.5 65.3 1.8 National Stock Exchange of India
Genius Sports Limited GENI 2,704 -95.5 -32.8 3.5 New York Stock Exchange
JOYY Inc. YY 2,138 13.5 1.9 0.5 NASDAQ Global Select
Temairazu, Inc. 2477.T 125 8.0 19.0 3.0 Tokyo
Ateam Inc. 3662.T 139 9.9 28.0 3.2 Tokyo
IndiaMART InterMESH Limited INDIAMART.NS 1,536 21.3 25.8 6.5 National Stock Exchange of India
Visional, Inc. 4194.T 2,663 14.2 26.6 6.3 Tokyo
Just Dial Limited JUSTDIAL.BO 692 10.2 11.0 1.3 Bombay Stock Exchange
Domain Holdings Australia Limited DHG.AX 1,851 23.5 52.2 2.5 Australian Securities Exchange
Reddit, Inc. RDDT 41,848 146.3 116.9 15.6 New York Stock Exchange
Adways Inc. 2489.T 66 -94.2 -14.8 0.8 Tokyo
OpenDoor Inc. 3926.T 59 -83.8 -62.7 2.2 Tokyo
Meta Platforms, Inc. FB2A.DE 1,627,574 16.1 27.9 8.4 Frankfurt Stock Exchange
Auto Trader Group plc AUTO.L 6,983 13.9 20.1 10.0 London Stock Exchange
Alphabet Inc. ABEA.DE 3,882,654 22.6 31.1 10.0 Frankfurt Stock Exchange
Prosus N.V. PRX.AS 136,818 28.4 17.6 4.3 Amsterdam
Moneysupermarket.com Group PLC MONY.L 1,340 7.7 12.4 4.5 London Stock Exchange
GA technologies Co., Ltd. 3491.T 533 8.0 26.7 2.8 Tokyo
CAR Group Limited CAR.AX 8,206 22.6 47.7 4.4 Australian Securities Exchange
Alphabet Inc. GOOG.NE 3,625,976 22.6 31.1 10.0 NEO
COL Digital Publishing Group Co., Ltd. 300364.SZ 2,558 -94.7 -61.9 25.8 Shenzhen
Kuaishou Technology 1024.HK 37,076 13.7 16.3 3.7 HKSE
Matrimony.com Limited MATRIMONY.BO 115 14.5 26.6 4.4 Bombay Stock Exchange
Fiverr International Ltd. FVRR 793 78.3 42.1 1.9 New York Stock Exchange
Tencent Holdings Limited NNN1.VI 710,038 20.6 24.3 4.5 Vienna
Zhihu Inc. 2390.HK 280 4.0 15.1 0.5 HKSE
Zillow Group, Inc. Class C Z 18,397 93.6 -563.3 3.6 NASDAQ Global Select
Brave Bison Group plc BBSN.L 101 42.4 49.1 2.5 London Stock Exchange
Shutterstock, Inc. SSTK 696 5.7 11.4 1.3 New York Stock Exchange
Frontier Digital Ventures Limited FDV.AX 99 182.3 -15.7 1.3 Australian Securities Exchange
Match Group, Inc. MTCH 7,939 11.6 14.3 -35.8 NASDAQ Global Select
Sunfun Info Co., Ltd. 5278.TWO 290 20.7 31.4 13.9 Taipei Exchange
IZEA Worldwide, Inc. IZEA 86 -3.1 -6.9 1.7 NASDAQ Capital Market
Readly International AB (publ) READ.ST 170 21.2 9.4 14.3 Stockholm Stock Exchange
DouYu International Holdings Limited DOYU 2,088 -51.6 -75.3 7.6 NASDAQ Global Select
LIFULL Co., Limited 2120.T 137 6.5 -5.3 0.8 Tokyo
Spotify Technology S.A. SPOT 114,053 72.5 131.6 16.0 New York Stock Exchange
Mobile Streams Plc MOS.L 88 -52.7 -0.3 0.2 London Stock Exchange
AlphaPolis Co., Ltd. 9467.T 301 11.1 23.4 3.5 Tokyo
trivago N.V. TRVG 222 -5.1 -7.6 1.0 NASDAQ Global Select
UUUM Co.,Ltd. 3990.T 68 11.4 32.4 2.9 Tokyo
NanJi E-Commerce Co., LTD 002127.SZ 1,184 -24.7 -29.2 2.1 Shenzhen
Rightmove plc RMV.L 5,450 15.5 21.0 52.3 London Stock Exchange
Jimoty, Inc. 7082.T 58 14.5 19.2 6.1 Tokyo
Snap Inc. SNAP 12,925 -38.7 -26.2 5.8 New York Stock Exchange
Alphabet Inc. GOOGL 3,857,177 22.6 31.1 10.0 NASDAQ Global Select
Jiayin Group Inc. JFIN 356 1.2 1.7 0.7 NASDAQ Global Market
Meitu, Inc. 1357.HK 4,388 48.9 41.4 7.8 HKSE
Weibo Corporation 9898.HK 2,479 5.7 6.4 0.7 HKSE
Phoenix Media Investment (Holdings) Limited 2008.HK 110 0.7 -3.1 0.3 HKSE
Opera Limited OPRA 1,236 9.7 15.0 1.3 NASDAQ Global Select
Autohome Inc. 2518.HK 2,754 2.2 3.0 0.2 HKSE
Upexi, Inc. UPXI 174 3.0 2.8 83.3 NASDAQ Capital Market
Tian Ge Interactive Holdings Limited 1980.HK 97 -8.8 -15.4 0.3 HKSE
unerry,Inc. 5034.T 62 31.2 33.5 5.5 Tokyo
Jenoba Co.,Ltd. 5570.T 59 7.7 17.2 2.9 Tokyo
CarGurus, Inc. CARG 3,637 17.4 22.8 9.2 NASDAQ Global Select
Asset Entities Inc. ASST 622 -42.2 -0.2 0.0 NASDAQ Capital Market
Pinterest, Inc. PINS 18,544 46.2 8.9 3.7 New York Stock Exchange
Groupon, Inc. GRPN 730 -12.3 -4.8 -11.5 NASDAQ Global Select
Angi Inc. ANGI 539 4.9 14.3 0.5 NASDAQ Global Select
Snap Inc. 1SI.DE 12,949 -38.7 -26.2 5.8 Frankfurt Stock Exchange
Xinhuanet Co., Ltd. 603888.SS 1,840 43.8 51.5 3.8 Shanghai
PR TIMES, Inc. 3922.T 236 13.7 28.1 5.2 Tokyo
DoorDash, Inc. DASH 95,884 65.5 98.6 9.0 NASDAQ Global Select
Getty Images Holdings, Inc. GETY 607 13.1 -5.4 1.0 New York Stock Exchange
Proto Corporation 4298.T 544 6.2 0.0 0.0 Tokyo
Beijing Bohui Science & Technology Co., Ltd. 688004.SS 280 -70.3 -65.1 3.7 Shanghai
EverQuote, Inc. EVER 989 13.8 17.7 5.5 NASDAQ Global Market
Weathernews Inc. 4825.T 555 14.4 28.9 4.2 Tokyo
The Arena Group Holdings, Inc. AREN 203 6.6 1.6 1,184.8 American Stock Exchange
Imagineer Co.,Ltd. 4644.T 66 10.9 21.0 0.9 Tokyo
Tencent Holdings Limited NNND.VI 710,780 20.6 24.3 4.5 Vienna
Trump Media & Technology Group Corp. DJT 3,223 -28.2 -22.3 1.4 NASDAQ Global Market
Livero Inc. 9245.T 94 24.0 45.0 5.7 Tokyo
WILLs Inc. 4482.T 104 8.4 24.4 7.4 Tokyo
Port Inc. 7047.T 183 10.1 15.1 3.2 Tokyo
Public Joint Stock Company RBC RBCM.ME 53 0.0 0.0 0.0 Moscow Stock Exchange
Sharingtechnology, Inc. 3989.T 173 9.2 17.7 5.4 Tokyo
Naspers Limited NPN.JO 514 4.6 51.0 12.1 Johannesburg
Shanghai Oriental Pearl Group Co., Ltd. 600637.SS 4,697 21.7 55.4 1.1 Shanghai
Matrimony.com Limited MATRIMONY.NS 115 14.5 26.6 4.4 National Stock Exchange of India
Geniee, Inc. 6562.T 83 6.3 9.1 1.7 Tokyo
Beijing Zhidemai Technology Co., Ltd. 300785.SZ 1,159 91.7 113.8 4.8 Shenzhen
Prosus N.V. 1TY.DE 136,870 28.4 17.6 4.3 Frankfurt Stock Exchange
MediaAlpha, Inc. MAX 894 9.1 -632.1 -24.3 New York Stock Exchange
Visual China Group Co.,Ltd. 000681.SZ 2,224 150.5 147.1 4.6 Shenzhen
MoneyHero Limited Class A Ordinary Shares MNY 63 -2.1 -3.7 1.3 NASDAQ
Hemnet Group AB (publ) HEM.ST 1,630 21.7 30.8 14.7 Stockholm Stock Exchange
Baltic Classifieds Group PLC BCG.L 1,226 20.1 29.1 3.7 London Stock Exchange
Firstlogic,Inc. 6037.T 154 13.3 20.4 4.5 Tokyo
Trump Media & Technology Group Corp. DJTWW 2,567 -28.2 -22.3 1.4 NASDAQ Global Market
ZIGExN Co., Ltd. 3679.T 308 6.1 12.9 2.5 Tokyo
People.cn CO., LTD 603000.SS 3,043 100.7 123.7 6.4 Shanghai
Kakao Corp. 035720.KS 17,970 8.4 121.0 2.4 KSE
Zhejiang Daily Digital Culture Group Co.,Ltd. 600633.SS 2,340 19.4 22.5 1.6 Shanghai
Gurunavi, Inc. 2440.T 61 23.0 67.2 2.0 Tokyo
IndiaMART InterMESH Limited INDIAMART.BO 1,536 21.3 25.8 6.5 Bombay Stock Exchange
National World Plc NWOR.L 82 6.9 24.5 1.6 London Stock Exchange
Carta Holdings, Inc. 3688.T 342 -33.5 -22.3 2.2 Tokyo
Taboola.com Ltd. TBLA 1,158 10.6 48.6 1.3 NASDAQ Global Select
Méliuz S.A. CASH3.SA 88 4.7 8.3 0.8 São Paulo
Cheche Group Inc. CCG 75 -16.9 -17.7 1.7 New York Stock Exchange
Sound Group Inc. SOGP 69 -1.2 -6.9 2.0 NASDAQ Capital Market
Triller Group Inc. ILLR 62 -1.0 -0.2 -0.3 NASDAQ Capital Market
Oricon Inc. 4800.T 70 4.6 11.9 2.0 Tokyo
Audioboom Group plc BOOM.L 156 42.9 44.9 23.5 London Stock Exchange
Hubei Century Network Technology Inc. 300494.SZ 817 -24.4 -28.5 4.1 Shenzhen
Cookpad Inc. 2193.T 72 2.6 19.6 1.0 Tokyo
AfreecaTV Co., Ltd. 067160.KQ 516 2.6 8.2 2.0 KOSDAQ