Zestawienie aktualnego kursu akcji

Casio Computer Co.,Ltd. z wycenami spółki

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	11.3	23.2	1.6
Casio Computer Co.,Ltd.	9.1	33.8	1.2
Mediana / Casio Computer Co.,Ltd.	1.2	0.7	1.3

---

Pozostałe spółki z branży Consumer Electronics

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Basler Aktiengesellschaft	BSL.DE	429	24.0	-19.9	2.2	Frankfurt Stock Exchange
Indel B S.p.A.	INDB.MI	115	4.0	11.4	0.9	Milan
Hanpin Electron Co., Ltd.	2488.TW	125	7.9	8.7	1.3	Taiwan
Formosa Prosonic Industries Berhad	9172.KL	86	9.1	8.4	1.0	Kuala Lumpur
Apple Inc.	APC.F	3,206,417	22.5	32.9	47.4	Frankfurt Stock Exchange
Apple Inc.	AAPL.NE	3,321,533	23.0	32.1	46.2	NEO
LG Electronics Inc.	066575.KS	9,847	-0.3	17.5	0.3	KSE
LG Display Co., Ltd.	LPL	3,830	-3.0	-1.6	0.6	New York Stock Exchange
Konka Group Co., Ltd.	200016.SZ	1,210	0.4	-0.7	1.0	Shenzhen
Babcock & Wilcox Enterprises, I	BWNB	102	15.4	-0.6	-0.1	New York Stock Exchange
TCL Electronics Holdings Limited	1070.HK	3,006	11.8	12.6	1.3	HKSE
Foster Electric Company, Limited	6794.T	280	3.4	6.2	0.4	Tokyo
Hisense Visual Technology Co., Ltd.	600060.SS	4,296	9.4	13.3	1.5	Shanghai
Samsung Electronics Co., Ltd.	005935.KS	312,014	5.1	11.3	1.0	KSE
Shenzhen Fenda Technology Co., Ltd.	002681.SZ	1,700	61.6	110.5	5.2	Shenzhen
Panasonic Holdings Corporation	6752.T	23,217	3.7	11.1	0.8	Tokyo
Samsung Electronics Co., Ltd.	SSUN.VI	310,006	5.2	10.8	0.9	Vienna
JVCKENWOOD Corporation	6632.T	1,219	4.1	9.9	1.3	Tokyo
Bang & Olufsen a/s	BO.CO	300	5.4	-32.1	1.6	Copenhagen
Jinhua Chunguang Technology Co.,Ltd	603657.SS	561	54.1	156.6	2.4	Shanghai
Appotronics Corporation Limited	688007.SS	960	56.9	94.3	2.4	Shanghai
Turtle Beach Corporation	HEAR	357	19.5	79.6	3.6	NASDAQ Global Market
Skyworth Group Limited	0751.HK	784	-0.6	5.5	0.4	HKSE
Taiwan Line Tek Electronic Co., Ltd.	2462.TW	122	10.1	14.6	1.0	Taiwan
Rockwell Automation, Inc.	RWL.DE	38,444	21.3	40.9	11.1	Frankfurt Stock Exchange
Leader Electronics Inc.	3058.TW	62	-7.0	-5.6	1.1	Taiwan
Goertek Inc.	002241.SZ	11,463	17.8	25.6	2.1	Shenzhen
Kyocera Corporation	6971.T	15,851	12.7	81.4	0.7	Tokyo
HTC Corporation	HTJ.F	1,137	-11.0	-8.5	1.3	Frankfurt Stock Exchange
Shun On Electronic Co., Ltd.	6283.TW	105	14.0	30.9	1.9	Taiwan
GoPro, Inc.	GPRO	242	-0.7	-0.2	0.6	NASDAQ Global Select
Xiamen Intretech Inc.	002925.SZ	1,869	28.5	41.9	2.6	Shenzhen
Vestel Elektronik Sanayi ve Ticaret Anonim Sirketi	VESTL.IS	318	-5.5	-1.4	0.3	Istanbul Stock Exchange
Xiaomi Corporation	3CP.F	192,917	67.5	80.3	6.5	Frankfurt Stock Exchange
VIZIO Holding Corp.	VZIO	2,298	-189.7	1,271.2	4.8	New York Stock Exchange
VOXX International Corporation	VOXX	169	-2.7	-2.4	0.7	NASDAQ Global Select
Sharp Corporation	6753.T	2,994	-3.0	-3.5	3.7	Tokyo
Merry Electronics Co., Ltd.	2439.TW	956	8.9	12.3	1.5	Taiwan
Guangzhou Echom Sci.&Tech.Co.,Ltd	002420.SZ	357	12.6	23.5	4.0	Shenzhen
Shenzhen Aoni Electronic Co., Ltd.	301189.SZ	451	-51.4	-50.8	1.3	Shenzhen
Universal Electronics Inc.	UEIC	83	7.8	-2.6	0.4	NASDAQ Global Select
AXIL Brands, Inc.	AXIL	53	29.9	37.2	4.4	American Stock Exchange
Denkyo Group Holdings Co.,Ltd.	8144.T	50	18.3	-59.9	0.3	Tokyo
Samsung Electronics Co., Ltd.	005930.KS	312,408	5.1	11.3	1.0	KSE
Konka Group Co., Ltd.	000016.SZ	1,201	0.4	-3.6	5.0	Shenzhen
Casio Computer Co.,Ltd.	6952.T	1,848	22.8	41.1	1.1	Tokyo
Computime Group Limited	0320.HK	65	1.6	4.3	0.2	HKSE
LG Corp.	003555.KS	9,242	8.8	17.5	0.4	KSE
LG Electronics Inc.	066570.KS	9,709	-0.2	35.3	0.6	KSE
Apple Inc.	AAPL.MX	3,194,909	22.4	32.8	47.2	Mexico
Samsung Electronics Co., Ltd.	SSUN.F	312,600	5.0	9.5	0.8	Frankfurt Stock Exchange
LG Corp.	003550.KS	8,675	8.8	17.5	0.4	KSE
Videndum Plc	VID.L	165	-6.7	-2.0	0.4	London Stock Exchange
Samsung Electronics Co., Ltd.	BC94.L	310,686	5.1	280.6	24.1	London Stock Exchange
Apple Inc.	APC.DE	3,206,417	22.2	32.6	46.9	Frankfurt Stock Exchange
Coretronic Corporation	5371.TWO	910	8.7	29.8	1.0	Taipei Exchange
DynaColor, Inc.	5489.TWO	142	20.5	24.2	2.5	Taipei Exchange
Up Young Cornerstone Corp.	6728.TWO	167	7.5	13.2	2.1	Taipei Exchange
Samsung Electronics Co., Ltd.	SSU.VI	312,185	5.1	280.5	24.1	Vienna
HTC Corporation	2498.TW	1,132	-11.1	-9.3	1.5	Taiwan
Eastech Holding Limited	5225.TW	228	7.2	6.7	1.8	Taiwan
Shenzhen Crastal Technology Co.,Ltd	300824.SZ	578	49.1	58.2	5.7	Shenzhen
Samsung Electronics Co., Ltd.	SMSD.IL	310,549	5.0	234.2	20.1	IOB
Panasonic Holdings Corporation	0QYR.L	23,818	4.0	10.7	0.8	London Stock Exchange
Sharetronic Data Technology Co., Ltd.	300857.SZ	3,872	28.1	36.1	7.8	Shenzhen
Guodian Nanjing Automation Co., Ltd.	600268.SS	1,399	13.1	26.8	2.4	Shanghai
Home Control International Limited	1747.HK	174	6.3	22.6	2.3	HKSE
Sony Group Corporation	SONY	149,902	7.4	19.1	2.6	New York Stock Exchange
We.Connect SA	ALWEC.PA	64	3.1	5.7	0.9	Paris
Guangdong AVCiT Technology Holding Co., Ltd.	001229.SZ	449	35.9	38.6	3.2	Shenzhen
Sampo Corporation	1604.TW	309	3.5	12.0	1.1	Taiwan
Sony Group Corporation	6758.T	151,501	7.2	18.8	2.6	Tokyo
Hengdian Group DMEGC Magnetics Co. ,Ltd	002056.SZ	3,583	10.7	10.8	2.0	Shenzhen
Senheng New Retail Bhd	5305.KL	64	3.0	24.4	0.5	Kuala Lumpur
Xiaomi Corporation	1810.HK	188,416	41.7	47.6	6.0	HKSE
Samsung Electronics Co., Ltd.	SMSN.IL	310,689	5.0	11.2	1.0	International Order Book
Kjell Group AB (publ)	KJELL.ST	58	-0.6	-13.3	0.3	Stockholm Stock Exchange
Cellularline S.p.A.	CELL.MI	77	1.7	9.8	0.4	Milan
Apple Inc.	AAPL	3,194,469	22.4	32.8	47.3	NASDAQ Global Select
Tianma Microelectronics Co., Ltd.	000050.SZ	3,036	-0.3	-71.6	0.7	Shenzhen
Winix Inc.	044340.KQ	76	13.3	-2.1	0.6	KOSDAQ
Anker Innovations Limited	300866.SZ	9,361	20.5	24.7	5.6	Shenzhen
Shanghai Longcheer Technology Co Ltd Ordinary Shares - Class A	603341.SS	2,601	0.6	34.5	3.3	Shanghai
Yen Sun Technology Corporation	6275.TWO	113	7.5	14.0	1.9	Taipei Exchange
Guangdong Goworld Co., Ltd.	000823.SZ	917	13.8	24.3	1.1	Shenzhen
Maxell, Ltd.	6810.T	560	6.9	10.6	0.8	Tokyo
Dixon Technologies (India) Limited	DIXON.NS	11,687	65.6	97.3	34.5	National Stock Exchange of India
Tellhow Sci-Tech Co., Ltd.	600590.SS	1,084	53.1	-26.5	2.3	Shanghai
Guoguang Electric Company Limited	002045.SZ	1,247	17.8	28.7	1.8	Shenzhen
Anam Electronics Co.,Ltd.	008700.KS	78	6.5	12.1	0.9	KSE
Cypress Technology Co.,Ltd.	3541.TWO	59	34.1	-642.3	2.0	Taipei Exchange
Sprocomm Intelligence Limited	1401.HK	118	28.5	68.2	4.2	HKSE
Mirgor Sociedad Anónima, Comercial, Industrial, Financiera, Inmobiliaria y Agropecuaria	MIRG.BA	261	0.4	2.6	1.4	Buenos Aires
AUCMA Co.,Ltd.	600336.SS	795	45.3	-100.1	2.0	Shanghai
Heran Co., Ltd.	5283.TW	182	7.4	12.7	1.4	Taiwan
Hibino Corporation	2469.T	157	1.3	11.0	2.0	Tokyo
Advanced Echem Materials Company Limited	4749.TWO	1,980	35.8	50.1	11.9	Taipei Exchange
Dixon Technologies (India) Limited	DIXON.BO	11,693	65.6	97.3	34.5	Bombay Stock Exchange
U-Tech Media Corporation	3050.TW	71	3.1	24.2	0.8	Taiwan
New Advanced Electronics Technologies Co., Ltd.	3465.TWO	60	9.4	71.4	2.3	Taipei Exchange
Sichuan Furong Technology Co., Ltd.	603327.SS	1,329	29.2	47.0	4.4	Shanghai
Edifier Technology Co., Ltd.	002351.SZ	1,591	20.2	25.1	4.0	Shenzhen
Action Electronics Co., Ltd.	3024.TW	119	12.9	23.2	1.4	Taiwan
LG Display Co., Ltd.	034220.KS	3,625	-3.0	-2.8	0.6	KSE
Telling Telecommunication Holding Co.,Ltd	000829.SZ	1,478	-3.2	-289.9	3.3	Shenzhen
Guangdong Chant Group Inc.	002616.SZ	662	-0.2	20.1	1.6	Shenzhen
Noritsu Koki Co., Ltd.	7744.T	1,139	10.0	15.6	0.8	Tokyo
DongGuan YuTong Optical Technology Co.,Ltd.	300790.SZ	1,104	20.6	60.9	3.7	Shenzhen
Emdoor Information CO.,LTD.	001314.SZ	906	121.1	108.8	2.9	Shenzhen
Meiloon Industrial Co., Ltd.	2477.TW	115	6.6	14.3	0.8	Taiwan
Shenzhen Breo Technology Co., Ltd.	688793.SS	402	86.8	-114.4	6.5	Shanghai
Lung Hwa Electronics Co., Ltd.	2424.TW	122	-49.3	-22.3	14.4	Taiwan
Helios Techno Holding Co., Ltd.	6927.T	103	13.8	12.1	1.0	Tokyo
Shenzhen Absen Optoelectronic Co.,Ltd.	300389.SZ	600	43.7	45.3	2.4	Shenzhen
AMPACS Corporation	6743.TW	154	0.3	14.8	1.6	Taiwan
Sonos, Inc.	SONO	1,351	-74.1	-16.3	2.4	NASDAQ Global Select
DBG Technology Co., Ltd.	300735.SZ	2,739	24.4	60.5	3.9	Shenzhen
AVer Information Inc.	3669.TW	107	14.6	17.1	0.9	Taiwan
Soyea Technology Co., Ltd	000909.SZ	394	99.7	-40.3	2.5	Shenzhen
Powertech Industrial Co., Ltd.	3296.TW	71	9.8	43.3	1.7	Taiwan
Vuzix Corporation	VUZI	173	-4.0	-1.7	3.4	NASDAQ Capital Market
Medion AG	MDN.DE	766	19.8	32.2	1.6	Frankfurt Stock Exchange
Shenzhen Auto Electric Power Plant Co.,Ltd	002227.SZ	468	218.0	-73.4	2.7	Shenzhen
SHRADDHA PRIME PROJECTS LTD	SHRADDHA.BO	81	27.8	54.3	9.2	Bombay Stock Exchange
Babcock & Wilcox Enterprises, I	BWSN	106	15.4	-0.6	-0.1	New York Stock Exchange
Sun Corporation	6736.T	863	594.3	13.3	4.4	Tokyo
HiVi Acoustics Technology Co., Ltd	002888.SZ	381	398.1	-667.2	6.5	Shenzhen
B&C Speakers S.p.A.	BEC.MI	211	6.9	9.4	3.0	Milan
Koss Corporation	KOSS	52	-28.9	-57.7	1.4	NASDAQ Capital Market
Chengdu Xgimi Technology Co.,Ltd.	688696.SS	1,001	65.7	74.6	3.0	Shanghai
Guangdong Homa Group Co., Ltd.	002668.SZ	1,549	5.6	10.3	4.1	Shenzhen
Global View Co., Ltd.	3040.TW	145	34.4	60.8	1.9	Taiwan
Concord Control Systems Limite	CNCRD.BO	126	49.4	65.3	18.1	Bombay Stock Exchange