Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Zestawienie aktualnego kursu akcji

Aurora Design Public Company Limited z wycenami spółki



Aktualna cena: 15.6
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 20.8
Do wycen spółek stosujemy 4 metody:


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 10.6 20.6 1.8
Aurora Design Public Company Limited 4.5 15.5 2.9
Mediana / Aurora Design Public Company Limited 2.4 1.3 0.6


Pozostałe spółki z branży Luxury Goods
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Kering SA KER.PA 24,815 1.6 21.4 1.6 Paris
Luk Fook Holdings (International) Limited 0590.HK 1,609 7.0 10.0 1.0 HKSE
Affluent Partners Holdings Limited 1466.HK 66 -137.9 -40.1 5.3 HKSE
Prada S.p.A. 1913.HK 15,978 5.9 16.4 3.1 HKSE
Sky Gold Limited SKYGOLD.BO 557 18.9 34.2 6.6 Bombay Stock Exchange
Shenyang Cuihua Gold and Silver Jewelry Co., Ltd. 002731.SZ 464 3.6 13.6 1.8 Shenzhen
Brilliant Earth Group, Inc. BRLT 145 -0.1 -0.0 1.4 NASDAQ Global Market
Citychamp Watch & Jewellery Group Limited 0256.HK 238 42.5 -7.4 0.5 HKSE
Oriental Watch Holdings Limited 0398.HK 209 6.6 7.1 0.9 HKSE
FIYTA Precision Technology Co., Ltd. 000026.SZ 914 22.2 36.6 2.0 Shenzhen
Tapestry, Inc. TPR 21,486 12.9 24.9 14.4 New York Stock Exchange
Sky Gold Limited SKYGOLD.NS 557 18.9 34.2 6.6 National Stock Exchange of India
Vaibhav Global Limited VAIBHAVGBL.NS 476 13.0 27.1 3.1 National Stock Exchange of India
Taka Jewellery Holdings Limited 42L.SI 54 1.2 6.7 0.5 Stock Exchange of Singapore
Signet Jewelers Limited SIG 3,366 3.7 81.6 2.0 New York Stock Exchange
Capri Holdings Limited CPRI 2,308 1.3 -2.0 6.3 New York Stock Exchange
Ethos Limited ETHOSLTD.BO 879 36.3 72.0 7.1 Bombay Stock Exchange
Lao Feng Xiang Co., Ltd. 600612.SS 2,897 7.1 14.3 1.9 Shanghai
Ethos Limited ETHOSLTD.NS 879 36.3 72.0 7.1 National Stock Exchange of India
Michael Hill International Limited MHJ.AX 99 -0.1 61.9 0.8 Australian Securities Exchange
Rajesh Exports Limited RAJESHEXPO.NS 698 20.8 98.2 0.4 National Stock Exchange of India
Vaibhav Global Limited VAIBHAVGBL.BO 476 13.0 27.1 3.1 Bombay Stock Exchange
PC Jeweller Limited PCJEWELLER.NS 1,279 18.5 14.0 1.3 National Stock Exchange of India
NEW ART HOLDINGS Co., Ltd. 7638.T 160 4.2 11.0 2.2 Tokyo
D. P. Abhushan Limited DPABHUSHAN.NS 426 20.3 33.1 9.2 National Stock Exchange of India
Lanvin Group Holdings Limited LANV 341 0.3 -1.5 -55.2 New York Stock Exchange
Titan Company Limited TITAN.NS 35,068 46.5 90.4 26.0 National Stock Exchange of India
Ernest Borel Holdings Limited 1856.HK 57 -1.8 -9.3 4.4 HKSE
Kalyan Jewellers India Limited KALYANKJIL.BO 7,071 35.9 85.1 12.7 Bombay Stock Exchange
The Swatch Group AG UHRN.SW 9,156 11.4 37.6 0.6 Swiss Exchange
Fossil Group, Inc. 7% Senior Notes due 2026 FOSLL 93 2.0 -1.1 0.6 NASDAQ Global Select
Nagahori Corporation 8139.T 165 19.5 60.6 1.9 Tokyo
Movado Group, Inc. MOV 256 11.1 21.3 0.7 New York Stock Exchange
Rajesh Exports Limited RAJESHEXPO.BO 699 20.8 98.2 0.4 Bombay Stock Exchange
Envela Corporation ELA 153 15.9 20.6 2.7 American Stock Exchange
Hermès International Société en commandite par actions RMS.PA 283,255 37.2 53.9 14.3 Paris
Artini Holdings Limited 0789.HK 60 -35.8 32.5 3.4 HKSE
Goldiam International Limited GOLDIAM.BO 449 22.5 33.1 5.2 Bombay Stock Exchange
Sac's Bar Holdings Inc. 9990.T 156 6.0 9.1 0.8 Tokyo
Goldiam International Limited GOLDIAM.NS 449 22.5 33.1 5.2 National Stock Exchange of India
Titan Company Limited TITAN.BO 35,059 46.5 90.4 26.0 Bombay Stock Exchange
Tsutsumi Jewelry Co.,Ltd. 7937.T 234 25.5 17.5 0.5 Tokyo
The RealReal, Inc. REAL 658 10.2 -15.8 -1.9 NASDAQ Global Select
The Swatch Group AG 0QM4.L 9,041 11.4 37.6 0.6 London Stock Exchange
Compagnie Financière Richemont SA CFR.SW 102,824 16.0 36.8 4.6 Swiss Exchange
Hengdeli Holdings Limited 3389.HK 70 -31.2 -7.7 0.2 HKSE
PT Hartadinata Abadi Tbk HRTA.JK 174 -0.5 5.8 1.1 Jakarta Stock Exchange
Renaissance Global Limited RGL.BO 149 4.6 15.1 0.8 Bombay Stock Exchange
Kalyan Jewellers India Limited KALYANKJIL.NS 7,069 35.9 85.1 12.7 National Stock Exchange of India
Tribhovandas Bhimji Zaveri Limited TBZ.NS 155 3.6 19.6 2.0 National Stock Exchange of India
The Hour Glass Limited AGS.SI 1,008 6.9 9.5 1.4 Stock Exchange of Singapore
Christian Dior SE CDI.PA 92,413 2.1 15.6 3.3 Paris
Watches of Switzerland Group plc WOSG.L 1,110 1.4 20.8 1.6 London Stock Exchange
Salvatore Ferragamo S.p.A. SFER.MI 978 3.3 -12.4 1.4 Milan
Thangamayil Jewellery Limited THANGAMAYL.NS 682 23.9 49.1 5.3 National Stock Exchange of India
Hermès International Société en commandite par actions RMS.VI 290,934 37.2 53.9 14.3 Vienna
Fope S.p.A. FPE.MI 250 14.7 25.7 4.8 Milan
Pandora A/S PNDORA.CO 12,391 6.3 15.4 21.5 Copenhagen
Fitaihi Holding Group 4180.SR 250 45.0 81.1 2.0 Saudi
ValueMax Group Limited T6I.SI 480 -1.1 12.1 1.2 Stock Exchange of Singapore
Fossil Group, Inc. FOSL 85 2.0 -1.1 0.6 NASDAQ Global Select
Chow Tai Fook Jewellery Group Limited 1929.HK 16,946 9.3 22.8 5.1 HKSE
S.T. Dupont S.A. DPT.PA 112 47.5 -88.6 3.6 Paris
The Swatch Group AG UHR.SW 9,188 11.4 37.6 0.6 Swiss Exchange
Radhika Jeweltech Limited RADHIKAJWE.NS 136 12.6 20.4 3.6 National Stock Exchange of India
King Fook Holdings Limited 0280.HK 51 6.3 5.1 0.5 HKSE
CSMall Group Limited 1815.HK 273 -124.8 -63.3 1.5 HKSE
Tribhovandas Bhimji Zaveri Limited TBZ.BO 156 3.6 19.6 2.0 Bombay Stock Exchange
Dickson Concepts (International) Limited 0113.HK 348 16.0 13.9 0.8 HKSE
Chow Sang Sang Holdings International Limited 0116.HK 713 0.7 7.0 0.5 HKSE
Brunello Cucinelli S.p.A. BC.MI 8,303 12.9 47.7 14.6 Milan
EDP Corporation 7794.T 54 -4.8 -3.4 2.3 Tokyo
Kering SA PPX.DE 28,088 1.6 21.4 1.6 Frankfurt Stock Exchange
Bijou Brigitte modische Accessoires Aktiengesellschaft BIJ.DE 341 3.5 12.5 1.3 Frankfurt Stock Exchange
Thangamayil Jewellery Limited THANGAMAYL.BO 682 23.9 49.1 5.3 Bombay Stock Exchange
Vivara Participações S.A. VIVA3.SA 1,075 5.5 8.2 2.3 São Paulo
L'azurde Company for Jewelry 4011.SR 201 11.3 -254.4 2.5 Saudi
LVMH Moët Hennessy - Louis Vuitton, Société Européenne MC.PA 274,904 9.2 18.8 3.5 Paris
Leysen Jewellery Inc. 603900.SS 462 -30.2 -25.2 1.8 Shanghai
KDDL Limited KDDL.BO 390 10.1 35.9 3.7 Bombay Stock Exchange
Apollo Future Mobility Group Limited 0860.HK 94 -1.4 -0.4 0.4 HKSE
Emperor Watch & Jewellery Limited 0887.HK 453 6.5 12.9 0.6 HKSE
Lovisa Holdings Limited LOV.AX 2,442 16.9 43.5 35.8 Australian Securities Exchange
Manoj Vaibhav Gems 'N' Jewellers Limited MVGJL.NS 127 4.1 11.6 1.6 National Stock Exchange of India
Senco Gold Limited SENCO.BO 703 9.5 30.7 2.5 Bombay Stock Exchange
Renaissance Global Limited RGL.NS 149 4.6 15.1 0.8 National Stock Exchange of India
KDDL Limited KDDL.NS 391 10.1 35.9 3.7 National Stock Exchange of India
Aurora Design Public Company Limited AURA.BK 622 4.7 16.0 3.0 Thailand
Burberry Group plc BRBY.L 6,322 25.9 -62.9 5.2 London Stock Exchange
Michael Hill International Limited MHJ.NZ 100 -0.1 60.3 0.8 NZSE
Cettire Limited CTT.AX 83 37.3 52.8 3.0 Australian Securities Exchange
RBZ Jewellers Limited RBZJEWEL.NS 67 8.3 17.6 2.6 National Stock Exchange of India
Radhika Jeweltech Limited RADHIKAJWE.BO 136 12.6 20.4 3.6 Bombay Stock Exchange
PC Jeweller Limited PCJEWELLER.BO 1,279 18.5 14.0 1.3 Bombay Stock Exchange
China National Gold Group Gold Jewellery Co.,Ltd. 600916.SS 1,916 17.4 23.4 1.8 Shanghai
LVMH Moët Hennessy - Louis Vuitton, Société Européenne MOH.DE 274,381 8.5 18.8 3.5 Frankfurt Stock Exchange
Zhejiang Ming Jewelry Co., Ltd. 002574.SZ 432 -25.7 -78.6 1.0 Shenzhen
MYT Netherlands Parent B.V. MYTE 1,042 -38.9 -15.0 1.4 New York Stock Exchange
Rhythm Co.,Ltd. 7769.T 166 12.7 32.7 0.8 Tokyo
Motisons Jewellers Ltd MOTISONS.NS 260 31.4 53.3 5.6 National Stock Exchange of India
Innovation Medical Management Co., Ltd. 002173.SZ 895 -120.9 -64.5 3.8 Shenzhen
Guangdong Chj Industry Co.,Ltd. 002345.SZ 1,621 30.2 48.0 3.2 Shenzhen
Chow Tai Seng Jewellery Co., Ltd. 002867.SZ 1,970 12.9 15.7 2.2 Shenzhen
Laxmi Goldorna House Ltd LGHL.NS 199 65.0 120.3 28.7 National Stock Exchange of India
Manoj Vaibhav Gems 'N' Jewellers Limited MVGJL.BO 126 4.1 11.6 1.6 Bombay Stock Exchange
Beijing Kingee Culture Development Co., Ltd. 002721.SZ 1,490 -1,116.0 -1,184.9 5.2 Shenzhen
Verite Co., Ltd. 9904.T 67 10.6 17.5 2.2 Tokyo
Senco Gold Limited SENCO.NS 703 9.5 30.7 2.5 National Stock Exchange of India
Beijing Caishikou Department Store Co.,Ltd. 605599.SS 1,707 13.3 16.0 2.8 Shanghai