Vuzix Corp banner

Vuzix Corp
NASDAQ:VUZI

Watchlist Manager
Vuzix Corp Logo
Vuzix Corp
NASDAQ:VUZI
Watchlist
Price: 2.55 USD -1.54% Market Closed
Market Cap: $204.3m

Relative Value

The Relative Value of one VUZI stock under the Base Case scenario is 0.08 USD. Compared to the current market price of 2.55 USD, Vuzix Corp is Overvalued by 97%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VUZI Relative Value
Base Case
0.08 USD
Overvaluation 97%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

VUZI Competitors Multiples
Vuzix Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Vuzix Corp
NASDAQ:VUZI
202.5m USD 37.3 -5.3 -5.1 -4.7
JP
Sony Group Corp
TSE:6758
20.6T JPY 1.7 -97 7.6 13.4
CH
Garmin Ltd
NYSE:GRMN
46.5B USD 6.4 27.9 21.2 23.3
JP
Panasonic Holdings Corp
TSE:6752
6.2T JPY 0.8 30.4 10.6 30.4
CN
TCL Technology Group Corp
SZSE:000100
100.5B CNY 0.6 32.6 958.6 958.6
KR
LG Electronics Inc
KRX:066570
21.6T KRW 0.2 20.1 4.1 9.4
IN
Dixon Technologies (India) Ltd
NSE:DIXON
642.6B INR 1.3 40.5 33.6 41.3
CN
Sichuan Changhong Electric Co Ltd
SSE:600839
45.8B CNY 0.4 33.5 19.4 19.4
CN
Shenzhen MTC Co Ltd
SZSE:002429
45.4B CNY 2.5 36.9 28.5 28.5
CN
Hisense Visual Technology Co Ltd
SSE:600060
29B CNY 0.5 11.3 5 5
JP
Nikon Corp
TSE:7731
639.9B JPY 0.9 -7.3 -9 -5.5
P/E Multiple
Earnings Growth PEG
US
Vuzix Corp
NASDAQ:VUZI
Average P/E: 29.2
Negative Multiple: -5.3
N/A N/A
JP
Sony Group Corp
TSE:6758
Negative Multiple: -97
8%
N/A
CH
G
Garmin Ltd
NYSE:GRMN
27.9
9%
3.1
JP
Panasonic Holdings Corp
TSE:6752
30.4
16%
1.9
CN
T
TCL Technology Group Corp
SZSE:000100
32.6
79%
0.4
KR
LG Electronics Inc
KRX:066570
20.1
83%
0.2
IN
Dixon Technologies (India) Ltd
NSE:DIXON
40.5
19%
2.1
CN
Sichuan Changhong Electric Co Ltd
SSE:600839
33.5
N/A N/A
CN
S
Shenzhen MTC Co Ltd
SZSE:002429
36.9
9%
4.1
CN
Hisense Visual Technology Co Ltd
SSE:600060
11.3
13%
0.9
JP
Nikon Corp
TSE:7731
Negative Multiple: -7.3
73%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Vuzix Corp
NASDAQ:VUZI
Average EV/EBITDA: 120.9
Negative Multiple: -5.1
N/A N/A
JP
Sony Group Corp
TSE:6758
7.6
2%
3.8
CH
G
Garmin Ltd
NYSE:GRMN
21.2
10%
2.1
JP
Panasonic Holdings Corp
TSE:6752
10.6
9%
1.2
CN
T
TCL Technology Group Corp
SZSE:000100
958.6
N/A N/A
KR
LG Electronics Inc
KRX:066570
4.1
3%
1.4
IN
Dixon Technologies (India) Ltd
NSE:DIXON
33.6
33%
1
CN
Sichuan Changhong Electric Co Ltd
SSE:600839
19.4
N/A N/A
CN
S
Shenzhen MTC Co Ltd
SZSE:002429
28.5
20%
1.4
CN
Hisense Visual Technology Co Ltd
SSE:600060
5
25%
0.2
JP
Nikon Corp
TSE:7731
Negative Multiple: -9
8%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Vuzix Corp
NASDAQ:VUZI
Average EV/EBIT: 125.5
Negative Multiple: -4.7
N/A N/A
JP
Sony Group Corp
TSE:6758
13.4
N/A N/A
CH
G
Garmin Ltd
NYSE:GRMN
23.3
9%
2.6
JP
Panasonic Holdings Corp
TSE:6752
30.4
10%
3
CN
T
TCL Technology Group Corp
SZSE:000100
958.6
N/A N/A
KR
LG Electronics Inc
KRX:066570
9.4
5%
1.9
IN
Dixon Technologies (India) Ltd
NSE:DIXON
41.3
34%
1.2
CN
Sichuan Changhong Electric Co Ltd
SSE:600839
19.4
N/A N/A
CN
S
Shenzhen MTC Co Ltd
SZSE:002429
28.5
14%
2
CN
Hisense Visual Technology Co Ltd
SSE:600060
5
12%
0.4
JP
Nikon Corp
TSE:7731
Negative Multiple: -5.5 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett