| Aktualna cena: | 206.0 |
|---|---|
| Wartość godziwa DCF: | - |
| Monte Carlo (mediana scenariuszy): | - |
| Wycena zdyskontowanych dywidend: | - |
| Wycena porównawcza (wskaźnikowa): | 169.0 |
Kliknij poniżej aby rozwinąć i zobaczyć szczegóły
| 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 | - |
| EV/EBITDA TTM | P/E TTM | P/B TTM | |
|---|---|---|---|
| Mediana dla branży | 11.1 | 11.1 | 1.1 |
| KABE Group AB (publ.) | 12.5 | 19.4 | 1.0 |
| Mediana / KABE Group AB (publ.) | 0.9 | 0.6 | 1.0 |
| Nazwa firmy | Symbol | Kapitalizacja (mln $) | EV/EBITDA | P/E | P/B | Giełda |
|---|---|---|---|---|---|---|
| OneWater Marine Inc. | ONEW | 184 | 15.6 | -16.8 | 0.5 | NASDAQ Global Market |
| KABE Group AB (publ.) | KABE-B.ST | 197 | 12.7 | 19.7 | 1.0 | Stockholm Stock Exchange |
| Tourism Holdings Limited | THL.AX | 330 | 8.3 | -21.8 | 1.0 | Australian Securities Exchange |
| Harley-Davidson, Inc. | HOG | 2,874 | 9.7 | 5.9 | 0.8 | New York Stock Exchange |
| BRP Inc. | DOO.TO | 5,616 | 12.5 | -189.4 | 16.0 | Toronto Stock Exchange |
| MasterCraft Boat Holdings, Inc. | MCFT | 298 | 11.4 | 19.2 | 1.6 | NASDAQ Global Market |
| Fountaine Pajot S.A. | ALFPC.PA | 223 | 1.8 | 5.7 | 1.5 | Euronext Paris |
| Brunswick Corporation | BC | 4,589 | 38.3 | -18.4 | 2.8 | New York Stock Exchange |
| Winnebago Industries, Inc. | WGO | 1,072 | 17.3 | 41.4 | 0.9 | New York Stock Exchange |
| SA Catana Group | CATG.PA | 107 | 2.7 | 3.9 | 0.9 | Paris |
| BRP Inc. | DOOO | 5,617 | 12.5 | -189.4 | 16.0 | NASDAQ Global Select |
| Malibu Boats, Inc. | MBUU | 554 | 7.9 | 28.7 | 1.1 | NASDAQ Global Market |
| LCI Industries | LCII | 2,765 | 9.6 | 15.6 | 2.1 | New York Stock Exchange |
| Polaris Inc. | PII | 3,833 | 17.5 | -25.0 | 3.3 | New York Stock Exchange |
| Harley-Davidson, Inc. | HAR.DE | 3,493 | 9.7 | 5.9 | 0.8 | Frankfurt Stock Exchange |
| Ferretti S.p.A. | 9638.HK | 1,131 | 4.7 | 11.1 | 1.1 | HKSE |
| Knaus Tabbert AG | KTA.DE | 166 | -7.4 | -1.7 | 1.4 | Frankfurt Stock Exchange |
| Harley-Davidson, Inc. | 0QYY.L | 2,929 | 9.7 | 5.9 | 0.8 | London Stock Exchange |
| Herc Holdings Inc. | 0J4L.L | 4,632 | 7.2 | -64.6 | 2.4 | London Stock Exchange |
| Thor Industries, Inc. | THO | 5,340 | 11.3 | 21.6 | 1.3 | New York Stock Exchange |
| PIERER Mobility AG | PKTM.VI | 631 | 1.1 | 0.9 | 1.1 | Vienna |
| Marine Products Corporation | MPX | 305 | 14.3 | 22.8 | 2.4 | New York Stock Exchange |
| Thor Industries, Inc. | 0LF8.L | 5,284 | 11.3 | 21.6 | 1.3 | London Stock Exchange |
| Sanlorenzo S.p.A. | SL.MI | 1,242 | 6.3 | 10.0 | 2.4 | Milan |
| Tourism Holdings Limited | THL.NZ | 331 | 8.3 | -21.8 | 1.0 | NZSE |
| Jiangsu Xinri E-Vehicle Co., Ltd. | 603787.SS | 453 | 71.0 | 90.1 | 2.1 | Shanghai |
| Massimo Group Common Stock | MAMO | 148 | -26.5 | -29.7 | 9.0 | NASDAQ Global Market |
| Her Chee Industrial Co., Ltd. | 8937.TWO | 501 | -79.1 | -75.6 | 8.2 | Taipei Exchange |
| Brunswick Corporation | BC-PC | 4,123 | 38.3 | -18.4 | 2.8 | New York Stock Exchange |
| Zhejiang Cfmoto Power Co.,Ltd | 603129.SS | 6,000 | 19.7 | 23.5 | 6.1 | Shanghai |
| PT VKTR Teknologi Mobilitas Tbk | VKTR.JK | 1,709 | 1,262.5 | -8,634.9 | 26.9 | Jakarta Stock Exchange |
| Trigano S.A. | TRI.PA | 3,945 | 8.0 | 11.1 | 1.7 | Paris |
| Loncin Motor Co., Ltd. | 603766.SS | 4,651 | 10.8 | 19.3 | 3.3 | Shanghai |
| DAIWA CYCLE CO LTD | 5888.T | 58 | 4.5 | 9.6 | 1.6 | Tokyo |