Logo Spółki YETI Holdings, Inc.: 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: 35.53
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 32.8

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

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 9.1 22.6 2.0
YETI Holdings, Inc. 9.7 15.9 3.5
Mediana / YETI Holdings, Inc. 0.9 1.4 0.6


Pozostałe spółki z branży Leisure
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Carnival Corporation & plc POH1.DE 37,302 1.8 14.8 3.7 Frankfurt Stock Exchange
Universal Entertainment Corporation 6425.T 527 -3.6 -3.0 0.2 Tokyo
ANTA Sports Products Limited 2020.HK 36,953 8.9 17.7 4.5 HKSE
Funko, Inc. FNKO 165 -6.6 -2.5 0.9 NASDAQ Global Select
United Parks & Resorts Inc. PRKS 2,896 5.2 13.7 0.0 New York Stock Exchange
Technogym S.p.A. TGYM.MI 3,405 17.6 34.1 7.8 Milan
Compagnie des Alpes SA CDA.PA 1,079 -0.3 9.3 1.1 Paris
Hasbro, Inc. HAS 11,353 -106.1 -20.1 42.3 NASDAQ Global Select
Yamaha Corporation 7951.T 3,046 11.9 34.9 1.0 Tokyo
JAKKS Pacific, Inc. JAKK 204 3.4 5.4 0.9 NASDAQ Global Select
Toys"R"Us ANZ Limited TOY.AX 79 -33.8 -11.1 -9.1 Australian Securities Exchange
Topgolf Callaway Brands Corp. MODG 1,764 0.5 -1.2 0.7 New York Stock Exchange
Six Flags Entertainment Corporation FUN 2,585 -5.2 -5.4 1.4 New York Stock Exchange
Focusrite plc TUNE.L 120 3.2 34.3 0.8 London Stock Exchange
Carnival Corporation & plc CCL.L 37,077 1.8 14.7 3.7 London Stock Exchange
Compagnie des Alpes SA 0N7N.L 1,362 -0.3 9.3 1.1 London Stock Exchange
Guangzhou Pearl River Piano Group Co.,Ltd 002678.SZ 947 -27.9 -24.2 1.9 Shenzhen
South China Holdings Company Limited 0413.HK 55 -7.1 615.6 0.1 HKSE
Haichang Ocean Park Holdings Ltd. 2255.HK 789 -9.4 -7.6 3.3 HKSE
Mattel, Inc. MAT 5,879 5.6 11.3 2.4 NASDAQ Global Select
Shuhua Sports Co., Ltd. 605299.SS 577 37.8 56.3 3.4 Shanghai
Johnson Outdoors Inc. JOUT 431 -25.4 -10.8 0.9 NASDAQ Global Select
Life Time Group Holdings, Inc. LTH 6,246 3.5 27.8 2.2 New York Stock Exchange
Endo Manufacturing Co., Ltd. 7841.T 73 7.0 12.1 0.5 Tokyo
Playmates Holdings Limited 0635.HK 140 108.3 -2.9 0.2 HKSE
Experience Co Limited EXP.AX 59 5.9 33.4 0.7 Australian Securities Exchange
Clarus Corporation CLAR 145 -13.7 -1.7 0.6 NASDAQ Global Select
Dream International Limited 1126.HK 1,337 11.0 14.3 2.7 HKSE
Xiamen Comfort Science&Technology Group Co., Ltd 002614.SZ 620 26.9 76.4 1.1 Shenzhen
The Italian Sea Group S.p.A. TISG.MI 316 3.7 16.1 1.9 Milan
Dogness (International) Corporation DOGZ 202 -182.4 -42.2 2.6 NASDAQ Global Market
Mattel, Inc. MTT.DE 8,206 7.8 15.0 3.6 Frankfurt Stock Exchange
GENDA Inc. 9166.T 1,129 13.8 53.0 4.9 Tokyo
PLBY Group, Inc. PLBY 159 0.5 -2.6 98.1 NASDAQ Global Market
Power Wind Health Industry Incorporated 8462.TW 382 3.0 23.1 5.9 Taiwan
World Fitness Services Ltd. 2762.TW 274 -0.5 27.7 2.7 Taipei Exchange
Globeride, Inc. 7990.T 362 3.0 11.3 0.9 Tokyo
BANDAI NAMCO Holdings Inc. 7832.T 23,603 17.7 26.5 4.3 Tokyo
Pop Mart International Group Limited 9992.HK 55,157 89.2 127.2 37.2 HKSE
OneSpaWorld Holdings Limited OSW 2,316 21.3 33.4 4.3 NASDAQ Capital Market
Nikon Corporation 7731.T 3,192 9.5 78.8 0.8 Tokyo
Honma Golf Limited 6858.HK 273 36.3 62.6 1.5 HKSE
Forside Co.,Ltd. 2330.T 85 79.1 74.2 4.6 Tokyo
Rapala VMC Corporation RAP1V.HE 58 -0.5 100.3 0.3 Helsinki
Sats ASA SATS.OL 770 0.9 22.9 5.9 Oslo Stock Exchange
Games Workshop Group PLC GAW.L 7,051 18.2 26.7 18.7 London Stock Exchange
Bénéteau S.A. BEN.PA 779 5.5 7.7 0.8 Paris
Carnival Corporation & plc 0EV1.L 41,088 2.1 16.2 4.1 London Stock Exchange
Topkey Corporation 4536.TW 540 7.3 10.0 2.0 Taiwan
FURYU Corporation 6238.T 193 9.2 17.6 1.3 Tokyo
Kyowa Corporation 6570.T 52 2.1 8.4 1.6 Tokyo
Brogent Technologies Inc. 5263.TWO 196 536.2 -32.4 1.9 Taipei Exchange
Li Ning Company Limited 2331.HK 6,680 8.7 15.9 1.8 HKSE
YETI Holdings, Inc. YETI 2,860 10.2 16.6 3.7 New York Stock Exchange
Giant Manufacturing Co., Ltd. 9921.TW 1,352 8.6 279.6 1.3 Taiwan
Ideal Bike Corporation 8933.TWO 74 -3.8 -5.2 1.2 Taipei Exchange
WW Holding Inc. 8442.TW 164 4.1 6.5 1.3 Taiwan
TOMY Company, Ltd. 7867.T 2,077 10.8 19.2 3.0 Tokyo
Profoto Holding AB (publ) PRFO.ST 76 2.4 8.3 1.9 Stockholm Stock Exchange
Dometic Group AB (publ) DOM.ST 1,856 2.6 -7.2 0.8 Stockholm Stock Exchange
Bonny Worldwide Limited 8467.TW 311 12.0 14.6 3.0 Taiwan
Tivoli A/S TIV.CO 542 11.8 31.8 3.3 Copenhagen
Kotobukiya Co., Ltd. 7809.T 88 4.9 12.3 1.8 Tokyo
Amer Sports, Inc. AS 22,708 23.2 101.7 4.1 New York Stock Exchange
SRM Entertainment, Inc. SRM 184 -189.4 -172.6 2.0 NASDAQ Capital Market
Impulse (Qingdao) Health Tech Co.,Ltd. 002899.SZ 481 20.3 27.4 1.7 Shenzhen
Carnival Corporation & plc CUK 37,522 2.1 16.2 4.1 New York Stock Exchange
Guangdong Qunxing Toys Joint-Stock Co., Ltd. 002575.SZ 666 -130.4 -150.4 5.6 Shenzhen
SK Japan Co.,Ltd. 7608.T 62 9.8 9.8 1.6 Tokyo
Huayi Tencent Entertainment Company Limited 0419.HK 122 -9.9 -5.8 9.2 HKSE
China Travel International Investment Hong Kong Limited 0308.HK 1,141 9.7 83.6 0.6 HKSE
Bergbahnen Engelberg-Trübsee-Titlis AG TIBN.SW 178 4.4 9.5 0.9 Swiss Exchange
Vista Outdoor Inc. VSTO 2,608 6.8 18.7 2.1 New York Stock Exchange
Escalade, Incorporated ESCA 185 7.3 14.4 1.1 NASDAQ Global Market
Cashbox Partyworld Co., Ltd. 8359.TWO 348 5.4 8.8 1.0 Taipei Exchange
Izu Shaboten Resort Co.,Ltd 6819.T 63 6.6 10.3 1.6 Tokyo
Abéo SA ABEO.PA 81 -0.5 39.2 0.6 Paris
BanBao Co., Ltd. 603398.SS 317 -2.0 -2.0 2.7 Shanghai
Goodbaby International Holdings Limited 1086.HK 261 1.6 5.8 0.4 HKSE
Xponential Fitness, Inc. XPOF 303 -17.4 -5.1 -2.8 New York Stock Exchange
H.I.S. Co., Ltd. 9603.T 755 1.7 11.7 2.0 Tokyo
American Outdoor Brands, Inc. AOUT 131 9.1 -1,684.3 0.7 NASDAQ Global Select
Playmates Toys Limited 0869.HK 89 18.2 5.3 0.6 HKSE
Fujian Forecam Optics Co., Ltd. 688010.SS 726 95.5 550.9 3.2 Shanghai
Eagle Football Group Société anonyme EFG.PA 341 -2.1 -13.1 9.1 Paris
Roland Corporation 7944.T 605 6.7 13.4 2.4 Tokyo
Oriental Land Co., Ltd. 4661.T 39,939 33.2 46.6 5.9 Tokyo
Viva Leisure Limited VVA.AX 97 -4.6 41.5 1.4 Australian Securities Exchange
Tamron Co.,Ltd. 7740.T 1,089 9.6 2.9 0.5 Tokyo
Wonderla Holidays Limited WONDERLA.NS 465 27.6 41.3 2.4 National Stock Exchange of India
MIPS AB (publ) MIPS.ST 1,131 63.4 77.5 21.6 Stockholm Stock Exchange
The Character Group plc CCT.L 74 7.3 11.7 1.5 London Stock Exchange
Gokurakuyu Holdings Co., Ltd. 2340.T 104 8.9 20.8 4.2 Tokyo
Shoei Co., Limited 7839.T 660 10.6 14.9 3.5 Tokyo
CURVES HOLDINGS Co., Ltd. 7085.T 493 9.6 18.9 3.6 Tokyo
Goldlok Holdings(Guangdong) Co.,Ltd. 002348.SZ 497 -73.4 -60.5 8.1 Shenzhen
Holiday Entertainment Co.,Ltd 9943.TW 273 10.1 18.9 2.3 Taiwan
Aeon Fantasy Co., Ltd. 4343.T 509 4.0 -41.5 11.4 Tokyo
Zett Corporation 8135.T 58 13.3 2.9 0.6 Tokyo
Shanghai Yaoji Technology Co., Ltd. 002605.SZ 1,576 16.7 21.7 3.1 Shenzhen
Shanghai Phoenix Enterprise (Group) Co., Ltd. 600679.SS 717 -50.5 -51.3 3.4 Shanghai
Racing Force S.P.A. ALRFG.PA 152 13.5 23.0 2.2 Paris
Goldwin Inc. 8111.T 2,231 12.6 13.0 2.9 Tokyo
FuSheng Precision Co., Ltd. 6670.TW 1,211 7.2 10.1 2.8 Taiwan
Toread Holdings Group Co., Ltd. 300005.SZ 1,102 74.7 90.9 3.9 Shenzhen
tonies SE TNIE.DE 761 -481.9 -41.5 1.9 XETRA
TWC Enterprises Limited TWC.TO 407 6.2 9.4 1.0 Toronto Stock Exchange
Hailun Piano Co.,Ltd. 300329.SZ 422 -29.4 -32.4 4.8 Shenzhen
Daiichikosho Co., Ltd. 7458.T 1,226 5.3 10.0 1.6 Tokyo
Shenzhen China Bicycle Company (Holdings) Limited 200017.SZ 474 85.6 34.7 2.8 Shenzhen
Spin Master Corp. TOY.TO 1,720 4.3 19.0 1.3 Toronto Stock Exchange
Tosho Co., Ltd. 8920.T 176 3.5 21.6 0.7 Tokyo
Racing Force S.P.A. RFG.MI 153 13.3 22.7 2.2 Milan
Jiangsu Jinling Sports Equipment Co.,Ltd. 300651.SZ 476 68.1 169.1 4.6 Shenzhen
Sports Gear Co., Ltd. 6768.TW 690 9.7 11.5 1.4 Taiwan
Carnival Corporation & plc CCL 40,445 2.1 16.2 4.1 New York Stock Exchange
Connexa Sports Technologies Inc. YYAI 61 9.4 17.2 2.4 NASDAQ Global Market
E-World Co.,Ltd. 084680.KS 152 -9.7 -8.4 0.9 KSE
Descente Ltd. 8114.T 2,215 47.7 51.1 2.9 Tokyo
Joy Kie Corporation Limited. 300994.SZ 597 27.4 28.9 3.4 Shenzhen
Merida Industry Co., Ltd. 9914.TW 1,076 -44.9 -34.6 1.9 Taiwan
Benefit Systems S.A. BFT.WA 2,963 9.7 24.0 7.9 Warsaw Stock Exchange
Peloton Interactive, Inc. PTON 2,990 49.0 -26.1 0.0 NASDAQ Global Select
Launch Technologies Co., Ltd. 8420.TWO 74 6.3 10.2 2.5 Taipei Exchange
Songcheng Performance Development Co.,Ltd 300144.SZ 3,213 18.9 22.6 2.8 Shenzhen
Alexander Marine Co., Ltd. 8478.TW 610 21.5 49.8 2.4 Taiwan
Cambuci S.A. CAMB3.SA 72 3.9 5.7 1.3 São Paulo
Shifeng Cultural Development Co., Ltd. 002862.SZ 474 179.0 336.9 5.5 Shenzhen
Thunder Tiger Corp. 8033.TW 637 94.1 211.9 12.0 Taiwan
As Commercial Industrial Company of Computers and Toys S.A. ASCO.AT 62 5.5 12.9 1.4 Athens
Thule Group AB (publ) THULE.ST 3,085 15.8 28.8 4.2 Stockholm Stock Exchange
Hollywood Bowl Group plc BOWL.L 583 3.3 14.9 2.9 London Stock Exchange
Harvia Oyj HARVIA.HE 863 15.7 31.5 6.5 Helsinki
Piscines Desjoyaux SA ALPDX.PA 139 6.6 10.4 1.0 Paris
Advanced International Multitech Co., Ltd. 8938.TWO 300 4.8 14.1 1.3 Taipei Exchange
PT Sepeda Bersama Indonesia Tbk BIKE.JK 68 57.9 88.2 8.7 Jakarta Stock Exchange
Round One Corporation 4680.T 2,820 7.7 26.5 5.9 Tokyo
Heiwa Corporation 6412.T 1,487 -10.3 17.0 0.9 Tokyo
Shenzhen China Bicycle Company (Holdings) Limited 000017.SZ 467 86.8 155.8 12.8 Shenzhen
Smartphoto Group NV SMAR.BR 107 10.8 17.1 1.9 Brussels
Guangdong Jinma Entertainment Corporation Limited 300756.SZ 709 -1,703.1 -1,696.4 3.7 Shenzhen
FILA Holdings Corporation 081660.KS 1,638 1.1 25.3 1.2 KSE
YaGuang Technology Group Company Limited 300123.SZ 936 -9.6 -7.6 4.6 Shenzhen
Shanghai Rongtai Health Technology Corporation Limited 603579.SS 946 30.4 38.0 3.2 Shanghai
Dalian Sunasia Tourism Holding CO.,LTD 600593.SS 590 500.4 -52.5 29.7 Shanghai
Acushnet Holdings Corp. GOLF 4,636 -2,298.2 20.9 0.0 New York Stock Exchange
HL Corp (Shenzhen) 002105.SZ 393 88.7 -115.7 3.1 Shenzhen
Johnson Health Tech .Co., Ltd. 1736.TW 1,470 5.2 16.7 4.3 Taiwan
Phenix Optical Company Limited 600071.SS 868 48.7 152.3 12.6 Shanghai
Kawai Musical Instruments Manufacturing Co., Ltd. 7952.T 149 14.4 55.6 0.5 Tokyo
Zhejiang Natural Outdoor Goods Inc. 605080.SS 193 5.4 17.2 2.0 Shanghai
O-TA Precision Industry Co., Ltd. 8924.TWO 162 9.5 12.3 1.4 Taipei Exchange
Planet Fitness, Inc. PLNT 8,839 12.4 47.2 -56.3 New York Stock Exchange
Central Sports Co., Ltd. 4801.T 198 9.6 21.3 1.1 Tokyo
YONEX Co., Ltd. 7906.T 2,458 21.5 35.5 5.4 Tokyo
Dyaco International Inc. 1598.TW 127 3.7 -31.0 0.9 Taiwan
Sportsoul Co.,Ltd. 001300.SZ 467 183.7 201.2 3.2 Shenzhen
Basic-Fit N.V. BFIT.AS 1,982 -3.3 215.0 4.2 Amsterdam
The Gym Group plc GYM.L 346 -1.7 58.4 2.0 London Stock Exchange
Wonderla Holidays Limited WONDERLA.BO 466 27.6 41.3 2.4 Bombay Stock Exchange
Zhonglu.Co.,Ltd 600818.SS 418 -99.7 -121.4 6.5 Shanghai
Coast Entertainment Holdings Ltd. CEH.AX 94 18.2 182.9 0.7 Australian Securities Exchange
Fast Fitness Japan Incorporated 7092.T 230 10.3 18.2 2.6 Tokyo
Shimano Inc. 7309.T 9,969 18.7 24.1 1.8 Tokyo
Cosonic Intelligent Technologies Co., Ltd. 300793.SZ 1,023 80.1 182.2 2.5 Shenzhen
Armah Sports Co. 9590.SR 699 22.6 69.3 5.5 Saudi
Compagnie Du Mont-Blanc MLCMB.PA 175 3.5 11.4 1.2 Paris
Leejam Sports Company 1830.SR 2,045 7.1 17.8 6.1 Saudi
China United Travel Co.,Ltd 600358.SS 421 -49.7 -44.7 39.8 Shanghai