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	-	-	-
The RealReal, Inc.	-	-	-
Mediana / The RealReal, Inc.	-	-	-

---

Pozostałe spółki z branży Luxury Goods

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Innovation Medical Management Co., Ltd.	002173.SZ	981	-132.1	-70.5	4.2	Shenzhen
Guangdong Chj Industry Co.,Ltd.	002345.SZ	1,730	32.2	51.1	3.5	Shenzhen
Luk Fook Holdings (International) Limited	0590.HK	1,586	6.9	9.9	0.9	HKSE
Artini Holdings Limited	0789.HK	51	-31.0	28.0	2.9	HKSE
Zhejiang Ming Jewelry Co., Ltd.	002574.SZ	439	-26.1	-79.7	1.1	Shenzhen
Apollo Future Mobility Group Limited	0860.HK	99	-1.5	-0.5	0.4	HKSE
Emperor Watch & Jewellery Limited	0887.HK	351	5.2	10.0	0.5	HKSE
Shenyang Cuihua Gold and Silver Jewelry Co., Ltd.	002731.SZ	491	3.9	14.3	1.9	Shenzhen
Citychamp Watch & Jewellery Group Limited	0256.HK	233	42.1	-7.2	0.5	HKSE
Oriental Watch Holdings Limited	0398.HK	210	6.6	7.1	0.9	HKSE
Chow Tai Seng Jewellery Co., Ltd.	002867.SZ	1,945	12.7	15.4	2.1	Shenzhen
Dickson Concepts (International) Limited	0113.HK	337	13.1	10.3	0.8	HKSE
Chow Sang Sang Holdings International Limited	0116.HK	741	0.9	7.3	0.5	HKSE
FIYTA Precision Technology Co., Ltd.	000026.SZ	933	22.6	37.3	2.1	Shenzhen
Beijing Kingee Culture Development Co., Ltd.	002721.SZ	1,487	-1,110.8	-1,179.0	5.1	Shenzhen
The Swatch Group AG	0QM4.L	8,565	10.6	34.7	0.6	London Stock Exchange
Affluent Partners Holdings Limited	1466.HK	66	-137.9	-40.1	5.3	HKSE
Prada S.p.A.	1913.HK	16,462	6.1	16.7	3.2	HKSE
CSMall Group Limited	1815.HK	292	-132.0	-67.5	1.6	HKSE
Chow Tai Fook Jewellery Group Limited	1929.HK	17,278	10.5	30.3	5.4	HKSE
Hengdeli Holdings Limited	3389.HK	64	-30.1	-7.0	0.1	HKSE
Fitaihi Holding Group	4180.SR	262	46.8	84.4	2.1	Saudi
Taka Jewellery Holdings Limited	42L.SI	52	1.0	6.4	0.5	Stock Exchange of Singapore
L'azurde Company for Jewelry	4011.SR	204	11.7	-264.2	2.6	Saudi
Leysen Jewellery Inc.	603900.SS	516	-33.5	-28.0	2.0	Shanghai
EDP Corporation	7794.T	55	-4.8	-3.3	2.3	Tokyo
Nagahori Corporation	8139.T	167	19.0	59.6	1.9	Tokyo
NEW ART HOLDINGS Co., Ltd.	7638.T	164	4.2	10.8	2.2	Tokyo
Tsutsumi Jewelry Co.,Ltd.	7937.T	243	25.6	17.7	0.5	Tokyo
China National Gold Group Gold Jewellery Co.,Ltd.	600916.SS	1,914	17.4	23.3	1.8	Shanghai
Lao Feng Xiang Co., Ltd.	600612.SS	2,980	7.2	14.7	2.0	Shanghai
Rhythm Co.,Ltd.	7769.T	180	13.2	34.4	0.8	Tokyo
Beijing Caishikou Department Store Co.,Ltd.	605599.SS	1,821	14.0	17.1	3.0	Shanghai
Sac's Bar Holdings Inc.	9990.T	163	6.0	9.3	0.8	Tokyo
The Hour Glass Limited	AGS.SI	981	6.6	8.9	1.4	Stock Exchange of Singapore
Brunello Cucinelli S.p.A.	BC.MI	8,619	13.3	48.8	14.9	Milan
Bijou Brigitte modische Accessoires Aktiengesellschaft	BIJ.DE	337	3.4	12.2	1.2	Frankfurt Stock Exchange
Aurora Design Public Company Limited	AURA.BK	606	5.2	17.3	3.1	Thailand
Christian Dior SE	CDI.PA	93,615	2.1	15.6	3.3	Paris
Compagnie Financière Richemont SA	CFR.SW	109,913	17.0	18.9	1.2	Swiss Exchange
Burberry Group plc	BRBY.L	6,170	24.5	-60.3	4.9	London Stock Exchange
Brilliant Earth Group, Inc.	BRLT	142	18.1	-0.0	1.4	NASDAQ Global Market
Capri Holdings Limited	CPRI	2,139	1.7	-1.8	5.8	New York Stock Exchange
S.T. Dupont S.A.	DPT.PA	113	47.2	-88.2	3.6	Paris
Cettire Limited	CTT.AX	86	37.9	54.4	3.1	Australian Securities Exchange
Ethos Limited	ETHOSLTD.BO	847	34.6	68.7	6.7	Bombay Stock Exchange
D. P. Abhushan Limited	DPABHUSHAN.NS	392	18.4	30.1	8.4	National Stock Exchange of India
Envela Corporation	ELA	158	16.6	21.5	2.9	American Stock Exchange
Ethos Limited	ETHOSLTD.NS	846	34.6	68.7	6.7	National Stock Exchange of India
Fossil Group, Inc. 7% Senior Notes due 2026	FOSLL	70	2.0	-1.1	0.6	NASDAQ Global Select
Goldiam International Limited	GOLDIAM.BO	435	21.6	31.7	5.0	Bombay Stock Exchange
Fossil Group, Inc.	FOSL	87	2.0	-1.1	0.6	NASDAQ Global Select
Goldiam International Limited	GOLDIAM.NS	435	21.6	31.7	5.0	National Stock Exchange of India
Fope S.p.A.	FPE.MI	240	10.4	33.7	5.5	Milan
PT Hartadinata Abadi Tbk	HRTA.JK	169	-0.5	6.2	1.2	Jakarta Stock Exchange
Kering SA	KER.PA	25,138	1.6	21.4	1.6	Paris
Kalyan Jewellers India Limited	KALYANKJIL.BO	7,074	35.7	84.6	12.6	Bombay Stock Exchange
LVMH Moët Hennessy - Louis Vuitton, Société Européenne	MC.PA	278,478	9.3	19.0	3.5	Paris
Laxmi Goldorna House Ltd	LGHL.NS	185	59.8	110.7	26.4	National Stock Exchange of India
KDDL Limited	KDDL.BO	407	10.5	37.0	3.8	Bombay Stock Exchange
Lovisa Holdings Limited	LOV.AX	2,227	15.1	39.4	32.4	Australian Securities Exchange
Kalyan Jewellers India Limited	KALYANKJIL.NS	7,077	35.7	84.6	12.6	National Stock Exchange of India
Lanvin Group Holdings Limited	LANV	313	0.5	-1.4	-50.6	New York Stock Exchange
KDDL Limited	KDDL.NS	406	10.5	37.0	3.8	National Stock Exchange of India
LVMH Moët Hennessy - Louis Vuitton, Société Européenne	MOH.DE	279,812	8.6	19.0	3.5	Frankfurt Stock Exchange
Michael Hill International Limited	MHJ.NZ	105	0.0	62.3	0.8	NZSE
Movado Group, Inc.	MOV	260	11.3	21.7	0.7	New York Stock Exchange
Manoj Vaibhav Gems 'N' Jewellers Limited	MVGJL.NS	128	4.1	11.6	1.6	National Stock Exchange of India
MYT Netherlands Parent B.V.	MYTE	1,042	-45.1	-15.8	1.4	New York Stock Exchange
Michael Hill International Limited	MHJ.AX	102	-0.1	62.8	0.8	Australian Securities Exchange
Motisons Jewellers Ltd	MOTISONS.NS	245	29.4	50.1	5.2	National Stock Exchange of India
Pandora A/S	PNDORA.CO	12,993	6.6	15.9	22.3	Copenhagen
Radhika Jeweltech Limited	RADHIKAJWE.NS	121	11.2	18.2	3.2	National Stock Exchange of India
RBZ Jewellers Limited	RBZJEWEL.NS	66	8.0	17.2	2.5	National Stock Exchange of India
PC Jeweller Limited	PCJEWELLER.NS	1,279	18.5	14.0	1.3	National Stock Exchange of India
Radhika Jeweltech Limited	RADHIKAJWE.BO	121	11.2	18.2	3.2	Bombay Stock Exchange
PC Jeweller Limited	PCJEWELLER.BO	1,281	18.5	14.0	1.3	Bombay Stock Exchange
Kering SA	PPX.DE	28,572	1.6	21.4	1.6	Frankfurt Stock Exchange
Hermès International Société en commandite par actions	RMS.PA	286,938	36.8	53.3	14.2	Paris
Salvatore Ferragamo S.p.A.	SFER.MI	1,005	3.4	-12.5	1.4	Milan
Signet Jewelers Limited	SIG	3,459	3.8	83.9	2.0	New York Stock Exchange
Rajesh Exports Limited	RAJESHEXPO.NS	701	20.7	97.7	0.4	National Stock Exchange of India
Sky Gold Limited	SKYGOLD.BO	545	18.2	32.9	6.4	Bombay Stock Exchange
Renaissance Global Limited	RGL.BO	151	4.6	15.2	0.8	Bombay Stock Exchange
Rajesh Exports Limited	RAJESHEXPO.BO	701	20.7	97.7	0.4	Bombay Stock Exchange
Hermès International Société en commandite par actions	RMS.VI	289,654	36.8	53.3	14.2	Vienna
Senco Gold Limited	SENCO.BO	671	8.8	29.1	2.3	Bombay Stock Exchange
Renaissance Global Limited	RGL.NS	151	4.6	15.2	0.8	National Stock Exchange of India
Sky Gold Limited	SKYGOLD.NS	545	18.2	32.9	6.4	National Stock Exchange of India
The RealReal, Inc.	REAL	601	8.2	-14.4	-1.7	NASDAQ Global Select
Senco Gold Limited	SENCO.NS	671	8.8	29.1	2.3	National Stock Exchange of India
ValueMax Group Limited	T6I.SI	437	-2.0	10.9	1.0	Stock Exchange of Singapore
Thangamayil Jewellery Limited	THANGAMAYL.NS	691	24.0	49.4	5.3	National Stock Exchange of India
Tribhovandas Bhimji Zaveri Limited	TBZ.BO	151	3.4	18.9	2.0	Bombay Stock Exchange
Titan Company Limited	TITAN.BO	38,326	50.6	97.9	28.1	Bombay Stock Exchange
Tapestry, Inc.	TPR	18,734	11.0	21.8	12.5	New York Stock Exchange
Tribhovandas Bhimji Zaveri Limited	TBZ.NS	152	3.4	18.9	2.0	National Stock Exchange of India
Thangamayil Jewellery Limited	THANGAMAYL.BO	691	24.0	49.4	5.3	Bombay Stock Exchange
Titan Company Limited	TITAN.NS	38,332	50.6	97.9	28.1	National Stock Exchange of India
The Swatch Group AG	UHRN.SW	8,668	10.6	34.7	0.6	Swiss Exchange
Watches of Switzerland Group plc	WOSG.L	1,184	1.6	21.8	1.6	London Stock Exchange
The Swatch Group AG	UHR.SW	8,561	10.6	34.7	0.6	Swiss Exchange
Vaibhav Global Limited	VAIBHAVGBL.BO	464	12.5	26.2	3.0	Bombay Stock Exchange
Vaibhav Global Limited	VAIBHAVGBL.NS	464	12.5	26.2	3.0	National Stock Exchange of India
Vivara Participações S.A.	VIVA3.SA	1,187	5.9	8.7	2.5	São Paulo
Manoj Vaibhav Gems 'N' Jewellers Limited	MVGJL.BO	128	4.1	11.6	1.6	Bombay Stock Exchange
Verite Co., Ltd.	9904.T	70	10.7	17.7	2.3	Tokyo