K

Ke Holdings Inc
HKEX:2423

Watchlist Manager
Ke Holdings Inc
HKEX:2423
Watchlist
Price: 49.18 HKD 2.59% Market Closed
Market Cap: HK$172.4B

Relative Value

The Relative Value of one Ke Holdings Inc stock under the Base Case scenario is 43.88 HKD. Compared to the current market price of 49.18 HKD, Ke Holdings Inc is Overvalued by 11%.

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.

Relative Value
Base Case
43.88 HKD
Overvaluation 11%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Ke Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Ke Holdings Inc
HKEX:2423
167.9B HKD 1.4 43 28.7 28.7
US
CBRE Group Inc
NYSE:CBRE
50.5B USD 1.3 41.1 22.3 34
US
Jones Lang LaSalle Inc
NYSE:JLL
16.2B USD 0.6 25.9 14.2 17.8
US
Zillow Group Inc
NASDAQ:ZG
13.2B USD 5.3 -412.3 69.8 -134.2
CA
FirstService Corp
TSX:FSV
10B CAD 1.3 53.3 15.6 23.7
CA
Colliers International Group Inc
TSX:CIGI
9.7B CAD 1.3 60 13.7 22.7
US
Compass Inc
NYSE:COMP
6.9B USD 1.1 -124 95.9 -201.6
US
Opendoor Technologies Inc
NASDAQ:OPEN
4.7B USD 1 -15 -30.4 -24.2
UK
Cushman & Wakefield PLC
NYSE:CWK
3.7B USD 0.4 17 10.3 12.7
US
Newmark Group Inc
NASDAQ:NMRK
3B USD 1 29.4 12.3 22.3
US
Anywhere Real Estate Inc
NYSE:HOUS
2B USD 0.3 -15.4 15.3 51.1
P/E Multiple
Earnings Growth PEG
CN
K
Ke Holdings Inc
HKEX:2423
Average P/E: 38.5
43
-13%
N/A
US
CBRE Group Inc
NYSE:CBRE
41.1
39%
1.1
US
Jones Lang LaSalle Inc
NYSE:JLL
25.9
26%
1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -412.3 N/A N/A
CA
FirstService Corp
TSX:FSV
53.3
33%
1.6
CA
Colliers International Group Inc
TSX:CIGI
60
39%
1.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -124 N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -15 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
17
44%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
29.4
83%
0.4
US
Anywhere Real Estate Inc
NYSE:HOUS
Negative Multiple: -15.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
K
Ke Holdings Inc
HKEX:2423
Average EV/EBITDA: 29.8
28.7
31%
0.9
US
CBRE Group Inc
NYSE:CBRE
22.3
24%
0.9
US
Jones Lang LaSalle Inc
NYSE:JLL
14.2
14%
1
US
Zillow Group Inc
NASDAQ:ZG
69.8
156%
0.4
CA
FirstService Corp
TSX:FSV
15.6
10%
1.6
CA
Colliers International Group Inc
TSX:CIGI
13.7
16%
0.9
US
C
Compass Inc
NYSE:COMP
95.9
N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -30.4 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
10.3
18%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
12.3
29%
0.4
US
Anywhere Real Estate Inc
NYSE:HOUS
15.3
16%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
K
Ke Holdings Inc
HKEX:2423
Average EV/EBIT: 26.6
28.7
30%
1
US
CBRE Group Inc
NYSE:CBRE
34
31%
1.1
US
Jones Lang LaSalle Inc
NYSE:JLL
17.8
17%
1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -134.2 N/A N/A
CA
FirstService Corp
TSX:FSV
23.7
10%
2.4
CA
Colliers International Group Inc
TSX:CIGI
22.7
16%
1.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -201.6 N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -24.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.7
20%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
22.3
41%
0.5
US
Anywhere Real Estate Inc
NYSE:HOUS
51.1
49%
1