Using the industry peer median EV/Revenue multiple (trailing + forward), Asia Pacific Wire & Cable Corporation Limited (APWC) has a fair value of $14.18 based on 6 comparable companies in the Electrical Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Asia Pacific Wire & Cable Corporation LimitedAPWC | 30 | 0.1x | — |
| NeoVolta Inc. | 90 | 11.0x | 24.4x |
| Caesarstone Ltd. | 48 | 0.2x | 0.2x |
| Orion Energy Systems, Inc. | 34 | 0.5x | 0.5x |
| Knightscope, Inc. | 25 | 0.7x | 0.7x |
| Flux Power Holdings, Inc. | 18 | 0.5x | 0.7x |
| Hyperscale Data, Inc. | 13 | 1.2x | 3.5x |
| Industry Median | 0.6x | 0.7x | |
| (*) Revenue | 490 | ||
| = Enterprise Value | 304 | ||
| (-) Net Debt | 12 | ||
| Equity Value | 292 | ||
| (/) Outstanding shares | 21 | ||
| Fair Price | $14 | ||
Using the PEG framework with historical EPS growth of 8.0%, the company has a fair value of $1.44 based on TTM EPS (FY2025) of $0.18.
| EPS Growth RateHistorical | -1.5% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| TTM EPS (FY2025) | $0.18 |
| Fair Value | $1.44 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-2.6M | $-0.19 | — |
| FY2022 | $3.9M | $0.19 | — |
| FY2023 | $3.9M | $0.19 | +0.0% |
| FY2024 | $3.5M | $0.17 | -10.5% |
| FY2025 | $3.7M | $0.18 | +5.9% |
4Y Historical EPS CAGR: -1.5%
Using the Earnings Power Value framework with a WACC of 6.5% and normalized earnings of $3.6M, the company has a fair value of $2.10 per share. The EPV range is $1.60 – $2.90 based on WACC sensitivity (5.0% – 8.0%).
| Low | Selected | High | |
|---|---|---|---|
| Normalized Earnings | 4 | 4 | 4 |
| (/) WACC | 8.0% | 6.5% | 5.0% |
| Enterprise Value | 45 | 55 | 72 |
| (-) Net debt | 12 | 12 | 12 |
| Equity Value | 33 | 43 | 60 |
| (/) Outstanding shares | 21 | 21 | 21 |
| Fair Price | $1.60 | $2.10 | $2.90 |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.