Shouhui Group Ltd
HKEX:2621

Watchlist Manager
Shouhui Group Ltd Logo
Shouhui Group Ltd
HKEX:2621
Watchlist
Price: 3.42 HKD -2.29% Market Closed
Market Cap: HK$774.2m

Relative Value

The Relative Value of one Shouhui Group Ltd stock under the Base Case scenario is 4.01 HKD. Compared to the current market price of 3.42 HKD, Shouhui Group Ltd is Undervalued by 15%.

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
4.01 HKD
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Shouhui Group Ltd 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
Shouhui Group Ltd
HKEX:2621
774.2m HKD 0.5 -5.1 -0.3 -0.3
US
Marsh & McLennan Companies Inc
NYSE:MMC
84.8B USD 3.2 20.5 13.3 15.1
IE
Aon PLC
NYSE:AON
69B USD 4 18.7 14.3 17.2
US
Arthur J Gallagher & Co
NYSE:AJG
54B USD 3.9 36.2 18.7 25.9
US
Arthur J. Gallagher & Co.
SWB:GAH
24.7B EUR 2.1 19.5 11.5 15.9
UK
Willis Towers Watson PLC
NASDAQ:WTW
27.5B USD 2.9 17.6 11.5 13.7
US
Brown & Brown Inc
NYSE:BRO
23.1B USD 4.2 23.4 15.7 18.5
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
10.3B USD 3.5 145.3 14.4 20.5
US
Reliance Global Group Inc
NASDAQ:RELI
9.9B USD 1 967 705.2 -3 685 548.4 -3 238 154.7 -2 724 082.7
IN
PB Fintech Ltd
NSE:POLICYBZR
696.9B INR 11.2 120.3 168.1 251.7
US
Hagerty Inc
NYSE:HGTY
4.1B USD 3 123.2 26.9 35.6
P/E Multiple
Earnings Growth PEG
CN
Shouhui Group Ltd
HKEX:2621
Average P/E: 58.3
Negative Multiple: -5.1
N/A N/A
US
Marsh & McLennan Companies Inc
NYSE:MMC
20.5
11%
1.9
IE
Aon PLC
NYSE:AON
18.7
12%
1.6
US
Arthur J Gallagher & Co
NYSE:AJG
36.2
43%
0.8
US
A
Arthur J. Gallagher & Co.
SWB:GAH
19.5
17%
1.1
UK
W
Willis Towers Watson PLC
NASDAQ:WTW
17.6
N/A N/A
US
Brown & Brown Inc
NYSE:BRO
23.4
21%
1.1
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
145.3
102%
1.4
US
Reliance Global Group Inc
NASDAQ:RELI
Negative Multiple: -3 685 548.4 N/A N/A
IN
PB Fintech Ltd
NSE:POLICYBZR
120.3
64%
1.9
US
Hagerty Inc
NYSE:HGTY
123.2
190%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Shouhui Group Ltd
HKEX:2621
Average EV/EBITDA: 32.7
Negative Multiple: -0.3
N/A N/A
US
Marsh & McLennan Companies Inc
NYSE:MMC
13.3
9%
1.5
IE
Aon PLC
NYSE:AON
14.3
5%
2.9
US
Arthur J Gallagher & Co
NYSE:AJG
18.7
N/A N/A
US
A
Arthur J. Gallagher & Co.
SWB:GAH
11.5
N/A N/A
UK
W
Willis Towers Watson PLC
NASDAQ:WTW
11.5
N/A N/A
US
Brown & Brown Inc
NYSE:BRO
15.7
18%
0.9
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
14.4
20%
0.7
US
Reliance Global Group Inc
NASDAQ:RELI
Negative Multiple: -3 238 154.7 N/A N/A
IN
PB Fintech Ltd
NSE:POLICYBZR
168.1
168%
1
US
Hagerty Inc
NYSE:HGTY
26.9
45%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Shouhui Group Ltd
HKEX:2621
Average EV/EBIT: 46
Negative Multiple: -0.3
N/A N/A
US
Marsh & McLennan Companies Inc
NYSE:MMC
15.1
9%
1.7
IE
Aon PLC
NYSE:AON
17.2
N/A N/A
US
Arthur J Gallagher & Co
NYSE:AJG
25.9
28%
0.9
US
A
Arthur J. Gallagher & Co.
SWB:GAH
15.9
28%
0.6
UK
W
Willis Towers Watson PLC
NASDAQ:WTW
13.7
N/A N/A
US
Brown & Brown Inc
NYSE:BRO
18.5
15%
1.2
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
20.5
19%
1.1
US
Reliance Global Group Inc
NASDAQ:RELI
Negative Multiple: -2 724 082.7 N/A N/A
IN
PB Fintech Ltd
NSE:POLICYBZR
251.7
N/A N/A
US
Hagerty Inc
NYSE:HGTY
35.6
55%
0.6