Haier Smart Home Valuation

Q: What is the Fair Price of HAI0 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

HAI0 (€12.5) is trading below our estimate of [[fair value]] (€18.32)

Is HAI0 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of HAI0 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: HAI0 (€12.5) is trading below our estimate of fair value (€18.32)

Significantly Below Fair Value: HAI0 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for HAI0?

Key metric: As HAI0 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for HAI0. This is calculated by dividing HAI0's market cap by their current earnings.
What is HAI0's PE Ratio?
PE Ratio	14.4x
Earnings	CN¥18.60b
Market Cap	CN¥251.28b

HAI0 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.9x
Enterprise Value/EBITDA	10.2x
PEG Ratio	1.5x

Price to Earnings Ratio vs Peers

How does HAI0's PE Ratio compare to its peers?

The above table shows the PE ratio for HAI0 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	36.4x
EIN3 Einhell Germany	12.4x	9.2%	€725.8m
ADS adidas	100.5x	38.1%	€38.3b
PUM PUMA	25.4x	18.6%	€6.5b
000651 Gree Electric Appliances of Zhuhai	7.3x	6.7%	CN¥226.8b
HAI0 Haier Smart Home	14.4x	9.4%	€251.3b

Price-To-Earnings vs Peers: HAI0 is good value based on its Price-To-Earnings Ratio (14.4x) compared to the peer average (36.4x).

Price to Earnings Ratio vs Industry

How does HAI0's PE Ratio compare vs other companies in the European Consumer Durables Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: HAI0 is expensive based on its Price-To-Earnings Ratio (14.4x) compared to the European Consumer Durables industry average (12.4x).

Price to Earnings Ratio vs Fair Ratio

What is HAI0's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

HAI0 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	14.4x
Fair PE Ratio	22.5x

Price-To-Earnings vs Fair Ratio: HAI0 is good value based on its Price-To-Earnings Ratio (14.4x) compared to the estimated Fair Price-To-Earnings Ratio (22.5x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.