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	10.2	20.5	1.6
HTC Corporation	-10.3	-8.1	1.3
Mediana / HTC Corporation	-1.0	-2.5	1.2

---

Pozostałe spółki z branży Consumer Electronics

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Tianma Microelectronics Co., Ltd.	000050.SZ	2,617	-0.3	-71.7	0.7	Shenzhen
Panasonic Holdings Corporation	0QYR.L	26,688	3.8	11.5	0.8	London Stock Exchange
Guangdong AVCiT Technology Holding Co., Ltd.	001229.SZ	418	39.6	42.9	3.1	Shenzhen
Winix Inc.	044340.KQ	78	1.2	-2.4	0.6	KOSDAQ
Soyea Technology Co., Ltd	000909.SZ	382	130.5	-43.8	2.6	Shenzhen
Skyworth Group Limited	0751.HK	932	-0.5	12.0	0.4	HKSE
Guangdong Goworld Co., Ltd.	000823.SZ	780	15.4	23.3	1.2	Shenzhen
Samsung Electronics Co., Ltd.	005935.KS	285,499	5.4	11.7	1.0	KSE
Shenzhen Fenda Technology Co., Ltd.	002681.SZ	1,647	57.5	103.6	4.9	Shenzhen
Samsung Electronics Co., Ltd.	005930.KS	288,390	5.4	11.7	1.0	KSE
LG Electronics Inc.	066575.KS	9,438	-0.3	9.5	0.3	KSE
Guangzhou Echom Sci.&Tech.Co.,Ltd	002420.SZ	324	18.6	38.2	4.2	Shenzhen
Hengdian Group DMEGC Magnetics Co. ,Ltd	002056.SZ	3,137	11.3	11.6	2.1	Shenzhen
Edifier Technology Co., Ltd.	002351.SZ	1,590	21.2	25.7	3.9	Shenzhen
Emdoor Information CO.,LTD.	001314.SZ	912	175.5	181.1	3.6	Shenzhen
LG Display Co., Ltd.	034220.KS	3,233	-4.0	-2.0	0.6	KSE
Shenzhen Auto Electric Power Plant Co.,Ltd	002227.SZ	429	-96.6	-54.9	3.1	Shenzhen
Goertek Inc.	002241.SZ	10,581	18.6	26.8	2.2	Shenzhen
Konka Group Co., Ltd.	000016.SZ	1,175	0.4	-4.2	4.8	Shenzhen
Guoguang Electric Company Limited	002045.SZ	1,224	25.1	33.0	1.9	Shenzhen
Anam Electronics Co.,Ltd.	008700.KS	83	6.8	12.0	0.9	KSE
Telling Telecommunication Holding Co.,Ltd	000829.SZ	1,367	3.1	-741.5	3.3	Shenzhen
Guangdong Homa Group Co., Ltd.	002668.SZ	1,454	5.2	9.5	3.8	Shenzhen
LG Corp.	003555.KS	8,586	10.0	20.1	0.4	KSE
LG Electronics Inc.	066570.KS	9,438	-0.3	18.9	0.5	KSE
Xiamen Intretech Inc.	002925.SZ	1,691	32.9	43.9	2.5	Shenzhen
LG Corp.	003550.KS	8,270	10.0	20.1	0.4	KSE
Guangdong Chant Group Inc.	002616.SZ	628	0.6	18.7	1.6	Shenzhen
HiVi Acoustics Technology Co., Ltd	002888.SZ	348	135.8	185.6	6.4	Shenzhen
Xiaomi Corporation	3CP.F	169,074	71.4	83.9	6.8	Frankfurt Stock Exchange
DBG Technology Co., Ltd.	300735.SZ	2,576	42.5	73.5	3.7	Shenzhen
AVer Information Inc.	3669.TW	105	11.0	18.0	0.9	Taiwan
Hanpin Electron Co., Ltd.	2488.TW	123	8.2	8.5	1.3	Taiwan
Sharetronic Data Technology Co., Ltd.	300857.SZ	3,949	30.8	29.0	6.0	Shenzhen
Sampo Corporation	1604.TW	317	3.7	12.3	1.1	Taiwan
U-Tech Media Corporation	3050.TW	70	3.2	24.3	0.8	Taiwan
New Advanced Electronics Technologies Co., Ltd.	3465.TWO	63	7.3	33.6	2.2	Taipei Exchange
Powertech Industrial Co., Ltd.	3296.TW	62	9.4	38.0	1.5	Taiwan
Taiwan Line Tek Electronic Co., Ltd.	2462.TW	105	10.1	13.8	1.0	Taiwan
Leader Electronics Inc.	3058.TW	63	-5.6	-4.8	1.0	Taiwan
Merry Electronics Co., Ltd.	2439.TW	946	10.3	13.1	1.7	Taiwan
DongGuan YuTong Optical Technology Co.,Ltd.	300790.SZ	1,042	14.2	39.1	3.0	Shenzhen
HTC Corporation	2498.TW	1,078	-11.3	-9.3	1.5	Taiwan
Action Electronics Co., Ltd.	3024.TW	127	12.0	20.4	1.2	Taiwan
Anker Innovations Limited	300866.SZ	7,840	21.6	25.7	6.3	Shenzhen
Meiloon Industrial Co., Ltd.	2477.TW	108	5.9	12.6	0.7	Taiwan
Shenzhen Aoni Electronic Co., Ltd.	301189.SZ	406	-32.3	-27.7	1.4	Shenzhen
Shenzhen Crastal Technology Co.,Ltd	300824.SZ	552	43.0	49.4	5.4	Shenzhen
Konka Group Co., Ltd.	200016.SZ	1,163	0.4	-0.8	0.9	Shenzhen
Cypress Technology Co.,Ltd.	3541.TWO	52	37.5	-1,730.7	2.1	Taipei Exchange
Lung Hwa Electronics Co., Ltd.	2424.TW	162	-55.7	-25.4	16.4	Taiwan
Sprocomm Intelligence Limited	1401.HK	167	21.4	52.4	3.3	HKSE
Global View Co., Ltd.	3040.TW	94	39.5	41.3	1.9	Taiwan
Shenzhen Absen Optoelectronic Co.,Ltd.	300389.SZ	547	45.9	49.9	2.7	Shenzhen
Home Control International Limited	1747.HK	63	6.9	24.9	2.5	HKSE
TCL Electronics Holdings Limited	1070.HK	3,070	12.6	13.6	1.4	HKSE
Hibino Corporation	2469.T	164	1.1	13.7	2.1	Tokyo
Xiaomi Corporation	1810.HK	170,101	38.5	40.4	5.1	HKSE
Jinhua Chunguang Technology Co.,Ltd	603657.SS	612	76.7	225.8	5.1	Shanghai
Advanced Echem Materials Company Limited	4749.TWO	2,069	57.1	82.1	7.2	Taipei Exchange
MK Seiko Co., Ltd.	5906.T	54	3.2	5.8	0.5	Tokyo
Foster Electric Company, Limited	6794.T	222	3.8	8.2	0.5	Tokyo
Appotronics Corporation Limited	688007.SS	862	-726.3	-323.7	2.1	Shanghai
Coretronic Corporation	5371.TWO	755	6.9	31.5	0.9	Taipei Exchange
DynaColor, Inc.	5489.TWO	141	15.6	17.5	1.8	Taipei Exchange
Up Young Cornerstone Corp.	6728.TWO	170	6.5	14.4	2.8	Taipei Exchange
Guodian Nanjing Automation Co., Ltd.	600268.SS	1,076	12.3	19.6	2.3	Shanghai
Sharp Corporation	6753.T	2,996	1.6	12.0	2.8	Tokyo
Hisense Visual Technology Co., Ltd.	600060.SS	4,006	9.5	12.5	1.4	Shanghai
Sony Group Corporation	6758.T	156,194	8.8	19.7	2.8	Tokyo
Sichuan Furong Technology Co., Ltd.	603327.SS	1,239	40.1	76.4	4.1	Shanghai
Eastech Holding Limited	5225.TW	222	7.2	6.8	2.1	Taiwan
Maxell, Ltd.	6810.T	524	7.9	19.2	0.9	Tokyo
Panasonic Holdings Corporation	6752.T	24,282	3.2	9.6	0.7	Tokyo
Senheng New Retail Bhd	5305.KL	64	2.7	22.6	0.5	Kuala Lumpur
Shanghai Longcheer Technology Co Ltd Ordinary Shares - Class A	603341.SS	2,553	40.2	34.7	3.2	Shanghai
Tellhow Sci-Tech Co., Ltd.	600590.SS	960	-9.1	-7.1	2.1	Shanghai
Shenzhen Breo Technology Co., Ltd.	688793.SS	470	156.1	-437.6	9.4	Shanghai
Yen Sun Technology Corporation	6275.TWO	111	7.1	15.5	2.2	Taipei Exchange
AUCMA Co.,Ltd.	600336.SS	741	56.5	-136.1	2.1	Shanghai
Heran Co., Ltd.	5283.TW	206	7.6	13.0	1.4	Taiwan
AMPACS Corporation	6743.TW	152	0.2	14.5	1.5	Taiwan
JVCKENWOOD Corporation	6632.T	1,116	4.0	8.0	1.3	Tokyo
Shun On Electronic Co., Ltd.	6283.TW	109	13.5	30.1	1.9	Taiwan
Sun Corporation	6736.T	893	26.2	7.5	2.7	Tokyo
Apple Inc.	AAPL	2,934,138	20.6	30.3	44.1	NASDAQ Global Select
Formosa Prosonic Industries Berhad	9172.KL	97	7.3	6.1	0.7	Kuala Lumpur
Apple Inc.	AAPL.NE	3,080,996	21.7	3.3	4.8	NEO
Noritsu Koki Co., Ltd.	7744.T	1,086	9.9	15.4	0.8	Tokyo
Chengdu Xgimi Technology Co.,Ltd.	688696.SS	1,123	52.5	48.0	2.7	Shanghai
Casio Computer Co.,Ltd.	6952.T	1,698	8.3	30.4	1.1	Tokyo
Kyocera Corporation	6971.T	16,544	12.7	98.9	0.7	Tokyo
Helios Techno Holding Co., Ltd.	6927.T	114	25.1	22.5	1.0	Tokyo
Apple Inc.	AAPL.MX	2,927,156	20.6	30.2	44.0	Mexico
We.Connect SA	ALWEC.PA	63	5.3	7.0	0.9	Paris
Apple Inc.	APC.DE	2,944,023	20.7	30.4	44.2	Frankfurt Stock Exchange
Apple Inc.	APC.F	2,949,544	20.6	30.2	44.0	Frankfurt Stock Exchange
Bang & Olufsen a/s	BO.CO	295	5.5	-32.8	1.6	Copenhagen
Samsung Electronics Co., Ltd.	BC94.L	280,111	5.3	295.2	25.3	London Stock Exchange
Basler Aktiengesellschaft	BSL.DE	342	26.3	-21.6	2.4	Frankfurt Stock Exchange
Cellularline S.p.A.	CELL.MI	77	2.3	11.7	0.5	Milan
B&C Speakers S.p.A.	BEC.MI	203	7.4	9.9	3.2	Milan
BPL Limited	BPL.NS	54	100.8	4,944.6	1.2	National Stock Exchange of India
BPL Limited	BPL.BO	54	100.8	4,944.6	1.2	Bombay Stock Exchange
Babcock & Wilcox Enterprises, I	BWNB	125	-11.5	-1.6	-0.3	New York Stock Exchange
Babcock & Wilcox Enterprises, I	BWSN	121	-11.5	-1.6	-0.3	New York Stock Exchange
Dixon Technologies (India) Limited	DIXON.BO	10,051	50.4	68.5	24.9	Bombay Stock Exchange
Dixon Technologies (India) Limited	DIXON.NS	10,048	50.4	68.5	24.9	National Stock Exchange of India
Turtle Beach Corporation	HEAR	357	14.8	23.8	3.0	NASDAQ Global Market
HTC Corporation	HTJ.F	1,082	-11.0	-7.9	1.3	Frankfurt Stock Exchange
GoPro, Inc.	GPRO	127	-0.4	-0.9	1.1	NASDAQ Global Select
Kjell Group AB (publ)	KJELL.ST	66	0.1	-17.3	0.3	Stockholm Stock Exchange
Indel B S.p.A.	INDB.MI	118	5.7	10.2	0.9	Milan
Medion AG	MDN.DE	754	22.5	32.4	1.6	Frankfurt Stock Exchange
LG Display Co., Ltd.	LPL	3,325	-2.8	-1.8	0.7	New York Stock Exchange
Mirgor Sociedad Anónima, Comercial, Industrial, Financiera, Inmobiliaria y Agropecuaria	MIRG.BA	266	0.2	2.4	1.3	Buenos Aires
Rockwell Automation, Inc.	RWL.DE	37,818	21.6	41.4	11.3	Frankfurt Stock Exchange
Samsung Electronics Co., Ltd.	SMSD.IL	275,135	5.1	241.0	20.7	IOB
Samsung Electronics Co., Ltd.	SMSN.IL	274,290	5.2	11.8	1.0	International Order Book
Samsung Electronics Co., Ltd.	SSU.VI	277,135	5.2	294.9	25.3	Vienna
Samsung Electronics Co., Ltd.	SSUN.VI	275,486	5.3	11.0	0.9	Vienna
SHRADDHA PRIME PROJECTS LTD	SHRADDHA.BO	69	26.2	51.6	8.8	Bombay Stock Exchange
Sony Group Corporation	SONY	156,078	7.7	19.9	2.7	New York Stock Exchange
Sonos, Inc.	SONO	1,191	-515.8	-17.2	3.1	NASDAQ Global Select
Samsung Electronics Co., Ltd.	SSUN.F	285,365	5.2	9.6	0.8	Frankfurt Stock Exchange
Videndum Plc	VID.L	106	-7.7	-2.0	1.0	London Stock Exchange
Universal Electronics Inc.	UEIC	92	11.1	-4.2	0.6	NASDAQ Global Select
Vestel Elektronik Sanayi ve Ticaret Anonim Sirketi	VESTL.IS	279	-6.0	-1.0	0.2	Istanbul Stock Exchange
VIZIO Holding Corp.	VZIO	2,298	-189.7	1,271.2	4.8	New York Stock Exchange
Vuzix Corporation	VUZI	225	-6.1	-3.1	6.8	NASDAQ Capital Market
VOXX International Corporation	VOXX	169	-2.7	-2.4	0.7	NASDAQ Global Select
Concord Control Systems Limite	CNCRD.BO	129	34.0	47.1	8.9	Bombay Stock Exchange