Xinyi Solar Holdings Valuation
Is 13X 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 13X when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 13X (€0.66) is trading below our estimate of fair value (€0.81)
Significantly Below Fair Value: 13X 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 13X?
Other financial metrics that can be useful for relative valuation.
| What is 13X's n/a Ratio? | |
|---|---|
| n/a | 0x |
| n/a | n/a |
| Market Cap | HK$50.52b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 2.4x |
| Enterprise Value/EBITDA | 8.3x |
| PEG Ratio | 0.7x |
Price to Earnings Ratio vs Peers
How does 13X's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 21.3x | ||
AIXA AIXTRON | 16.1x | 11.0% | €2.5b |
WAF Siltronic | 12.1x | -12.8% | €2.2b |
S92 SMA Solar Technology | 7.7x | -6.3% | €1.7b |
SMHN SÜSS MicroTec | 49.2x | 17.0% | €853.5m |
13X Xinyi Solar Holdings | 12.1x | 17.2% | €50.5b |
Price-To-Earnings vs Peers: 13X is good value based on its Price-To-Earnings Ratio (12.1x) compared to the peer average (21.3x).
Price to Earnings Ratio vs Industry
How does 13X's PE Ratio compare vs other companies in the European Semiconductor Industry?
Price-To-Earnings vs Industry: 13X is good value based on its Price-To-Earnings Ratio (12.1x) compared to the European Semiconductor industry average (15x).
Price to Earnings Ratio vs Fair Ratio
What is 13X'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 | 12.1x |
| Fair PE Ratio | 27.4x |
Price-To-Earnings vs Fair Ratio: 13X is good value based on its Price-To-Earnings Ratio (12.1x) compared to the estimated Fair Price-To-Earnings Ratio (27.4x).
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 | €0.66 | €0.80 +21.4% | 19.7% | €1.35 | €0.61 | n/a | 24 |
| Apr ’25 | €0.71 | €0.80 +12.7% | 19.7% | €1.35 | €0.61 | n/a | 24 |
| Mar ’25 | €0.58 | €0.77 +32.4% | 23.5% | €1.36 | €0.51 | n/a | 22 |
| Feb ’25 | €0.41 | €0.95 +130.7% | 42.8% | €2.02 | €0.48 | n/a | 21 |
| Jan ’25 | €0.51 | €0.99 +92.7% | 38.2% | €1.99 | €0.60 | n/a | 21 |
| Dec ’24 | €0.53 | €1.11 +108.1% | 32.3% | €2.01 | €0.61 | n/a | 21 |
| Nov ’24 | €0.58 | €1.19 +103.4% | 28.7% | €2.08 | €0.69 | n/a | 21 |
| Oct ’24 | €0.71 | €1.26 +76.6% | 23.9% | €2.05 | €0.74 | n/a | 23 |
| Sep ’24 | €0.83 | €1.23 +48.4% | 24.2% | €2.00 | €0.66 | n/a | 23 |
| Aug ’24 | €0.89 | €1.31 +47.3% | 22.7% | €2.01 | €0.66 | n/a | 24 |
| Jul ’24 | €1.06 | €1.46 +38.1% | 26.4% | €2.53 | €0.79 | n/a | 24 |
| Jun ’24 | €0.94 | €1.46 +56.4% | 27.6% | €2.57 | €0.80 | n/a | 23 |
| May ’24 | €0.98 | €1.49 +51.8% | 26.9% | €2.59 | €0.81 | €0.66 | 23 |
| Apr ’24 | €1.10 | €1.49 +35.5% | 26.9% | €2.59 | €0.81 | €0.71 | 23 |
| Mar ’24 | €1.07 | €1.51 +41.2% | 27.4% | €2.59 | €0.81 | €0.58 | 24 |
| Feb ’24 | €1.25 | €1.61 +29.1% | 26.5% | €2.57 | €0.81 | €0.41 | 24 |
| Jan ’24 | €1.03 | €1.70 +66.3% | 27.1% | €2.63 | €1.05 | €0.51 | 24 |
| Dec ’23 | €1.11 | €1.77 +59.9% | 25.5% | €2.66 | €1.06 | €0.53 | 23 |
| Nov ’23 | €1.04 | €1.91 +83.3% | 23.8% | €2.79 | €1.11 | €0.58 | 23 |
| Oct ’23 | €1.06 | €2.00 +88.3% | 20.4% | €2.87 | €1.25 | €0.71 | 24 |
| Sep ’23 | €1.34 | €1.94 +45.2% | 18.7% | €2.70 | €1.18 | €0.83 | 23 |
| Aug ’23 | €1.63 | €1.99 +22.0% | 17.8% | €2.69 | €1.31 | €0.89 | 23 |
| Jul ’23 | €1.48 | €1.97 +33.2% | 19.6% | €2.79 | €1.27 | €1.06 | 24 |
| Jun ’23 | €1.62 | €2.02 +24.5% | 17.8% | €2.78 | €1.27 | €0.94 | 24 |
| May ’23 | €1.39 | €1.99 +42.8% | 16.9% | €2.70 | €1.23 | €0.98 | 24 |
Analyst Forecast: Target price is less than 20% higher than the current share price.