HASEKO Valuation
Is HS6 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation 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 HS6 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: HS6 (€11.3) is trading below our estimate of fair value (€13.66)
Significantly Below Fair Value: HS6 is trading below fair value, but not by a significant amount.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for HS6?
Key metric: As HS6 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is HS6's PE Ratio? | |
|---|---|
| PE Ratio | 11x |
| Earnings | JP¥46.71b |
| Market Cap | JP¥516.05b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.6x |
| Enterprise Value/EBITDA | 8.4x |
| PEG Ratio | 1.8x |
Price to Earnings Ratio vs Peers
How does HS6's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 14.8x | ||
BOSS Hugo Boss | 12.6x | 13.1% | €2.7b |
PUM PUMA | 25.5x | 18.6% | €6.6b |
EIN3 Einhell Germany | 12.4x | 9.2% | €724.7m |
GRBK Green Brick Partners | 8.8x | 5.6% | US$3.1b |
HS6 HASEKO | 11x | 6.1% | €516.1b |
Price-To-Earnings vs Peers: HS6 is good value based on its Price-To-Earnings Ratio (11x) compared to the peer average (14.8x).
Price to Earnings Ratio vs Industry
How does HS6'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 | |
|---|---|---|---|
Price-To-Earnings vs Industry: HS6 is good value based on its Price-To-Earnings Ratio (11x) compared to the European Consumer Durables industry average (12.6x).
Price to Earnings Ratio vs Fair Ratio
What is HS6'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 11x |
| Fair PE Ratio | 15.2x |
Price-To-Earnings vs Fair Ratio: HS6 is good value based on its Price-To-Earnings Ratio (11x) compared to the estimated Fair Price-To-Earnings Ratio (15.2x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €11.30 | €11.86 +5.0% | 11.9% | €14.20 | €10.50 | n/a | 7 |
| Nov ’25 | €10.90 | €11.86 +8.8% | 9.9% | €14.54 | €10.74 | n/a | 7 |
| Oct ’25 | €11.40 | €11.86 +4.1% | 9.9% | €14.54 | €10.74 | n/a | 7 |
| Sep ’25 | €11.10 | €11.39 +2.6% | 7.3% | €13.04 | €10.56 | n/a | 7 |
| Aug ’25 | €11.00 | €10.72 -2.5% | 7.3% | €12.28 | €9.94 | n/a | 7 |
| Jul ’25 | €10.10 | €10.72 +6.2% | 7.3% | €12.28 | €9.94 | n/a | 7 |
| Jun ’25 | €10.20 | €10.98 +7.7% | 6.6% | €12.38 | €10.02 | n/a | 7 |
| May ’25 | €11.10 | €11.61 +4.6% | 6.3% | €13.02 | €10.54 | n/a | 7 |
| Apr ’25 | €11.20 | €11.61 +3.6% | 6.3% | €13.02 | €10.54 | n/a | 7 |
| Mar ’25 | €11.70 | €11.80 +0.9% | 5.2% | €13.12 | €11.18 | n/a | 7 |
| Feb ’25 | €11.90 | €11.80 -0.8% | 5.2% | €13.12 | €11.18 | n/a | 7 |
| Jan ’25 | €11.50 | €12.22 +6.2% | 5.1% | €13.54 | €11.54 | n/a | 7 |
| Dec ’24 | €11.00 | €11.49 +4.5% | 5.4% | €12.89 | €10.75 | n/a | 8 |
| Nov ’24 | €11.60 | €11.65 +0.5% | 7.3% | €13.30 | €10.13 | €10.90 | 8 |
| Oct ’24 | €11.80 | €11.65 -1.2% | 7.3% | €13.30 | €10.13 | €11.40 | 8 |
| Sep ’24 | €11.40 | €11.44 +0.4% | 7.5% | €13.31 | €10.14 | €11.10 | 8 |
| Aug ’24 | €11.60 | €11.29 -2.7% | 8.8% | €13.34 | €9.97 | €11.00 | 8 |
| Jul ’24 | €11.10 | €11.00 -0.9% | 7.2% | €12.50 | €9.99 | €10.10 | 8 |
| Jun ’24 | €10.60 | €10.98 +3.5% | 4.2% | €11.67 | €10.34 | €10.20 | 7 |
| May ’24 | €10.70 | €11.26 +5.2% | 3.2% | €11.71 | €10.67 | €11.10 | 7 |
| Apr ’24 | €10.40 | €11.26 +8.2% | 3.2% | €11.71 | €10.67 | €11.20 | 7 |
| Mar ’24 | €10.60 | €11.26 +6.2% | 3.2% | €11.71 | €10.67 | €11.70 | 7 |
| Feb ’24 | €10.20 | €11.94 +17.0% | 4.8% | €12.94 | €11.14 | €11.90 | 8 |
| Jan ’24 | €10.20 | €11.61 +13.8% | 4.1% | €12.50 | €11.05 | €11.50 | 8 |
| Dec ’23 | €10.40 | €11.61 +11.6% | 4.1% | €12.50 | €11.05 | €11.00 | 8 |
| Nov ’23 | €10.10 | €11.38 +12.7% | 3.1% | €12.01 | €10.91 | €11.60 | 8 |
Analyst Forecast: Target price is less than 20% higher than the current share price.