Using the industry peer median EV/EBITDA multiple (trailing + forward), Microvast Holdings, Inc. (MVST) has a fair value of $1.94 based on 4 comparable companies in the Electrical Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Microvast Holdings, Inc.MVST | 627 | 9.6x | 8.9x |
| Pitney Bowes Inc. | 1,985 | 9.7x | 7.0x |
| HNI Corporation | 1,687 | 13.3x | 6.2x |
| Cadre Holdings, Inc. | 1,410 | 17.1x | 18.5x |
| Energizer Holdings, Inc. | 1,295 | 7.8x | 7.6x |
| Industry Median | 11.5x | 7.3x | |
| (*) EBITDA | 74 | 80 | |
| = Enterprise Value | 846 | 579 | |
| (-) Net Debt | 81 | 81 | |
| Equity Value | 765 | 498 | |
| (/) Outstanding shares | 325 | 325 | |
| Fair Price | $2 | $2 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Microvast Holdings, Inc. (MVST) has a fair value of $3.52 based on 9 comparable companies in the Electrical Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Microvast Holdings, Inc.MVST | 627 | 1.7x | 1.5x |
| Amprius Technologies, Inc. | 2,520 | 33.8x | 19.6x |
| Pitney Bowes Inc. | 1,985 | 2.1x | 1.5x |
| Voyager Technologies, Inc. | 1,776 | 10.5x | 7.3x |
| HNI Corporation | 1,687 | 1.1x | 0.5x |
| Enovis Corporation | 1,423 | 1.2x | 1.3x |
| Cadre Holdings, Inc. | 1,410 | 2.6x | 2.9x |
| Enovix Corporation | 1,299 | 38.2x | 29.9x |
| Energizer Holdings, Inc. | 1,295 | 1.6x | 1.5x |
| Solid Power, Inc. | 550 | 23.5x | 39.3x |
| Industry Median | 2.6x | 2.9x | |
| (*) Revenue | 428 | 463 | |
| = Enterprise Value | 1,127 | 1,321 | |
| (-) Net Debt | 81 | 81 | |
| Equity Value | 1,046 | 1,240 | |
| (/) Outstanding shares | 325 | 325 | |
| Fair Price | $3 | $4 | |
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.