Kwg Living Group Holdings Ltd Relative Valuation - Kwg Living Group Holdings Ltd

Watchlist Manager

Watchlist

Price: 0.185 HKD 1.09% Market Closed

Market Cap: HK$374.8m

K	Kwg Living Group Holdings Ltd HKEX:3913	CN
P	Playwith Inc KOSDAQ:023770	KR
H	Hoang Kim Tay Nguyen Group JSC VN:CTC	VN

Multiples-Based Value

The Multiples-Based Value for Kwg Living Group Holdings Ltd (3913) under the Base Case is 1.248 HKD. Compared with the current market price of 0.185 HKD, the stock appears Undervalued by 85%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

Multiples-Based Value

Undervaluation 85%

Multiples-Based Value

Price HK$0.185

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN	K	Kwg Living Group Holdings Ltd HKEX:3913	374.8m HKD	0.1	-1	509.4	4.8
DE		Vonovia SE XETRA:VNA	19.7B EUR	3.9	5.3	21.3	26.5
IL		Azrieli Group Ltd TASE:AZRG	54.8B ILS	14.2	29.4	36	36.4
HK	S	Swire Properties Ltd HKEX:1972	141.9B HKD	8.8	-92.5	20.5	21.8
BM		Hongkong Land Holdings Ltd SGX:H78	17.3B USD	11.9	13.7	-82.1	-77.7
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	111.8B HKD	5.5	25.9	18.3	18.3
CH		Swiss Prime Site AG SIX:SPSN	11.1B CHF	20.2	29.2	38.8	39.3
SG		Capitaland Investment Ltd SGX:9CI	14.2B SGD	6.7	98.7	28.6	35.2
CL	P	Plaza SA SGO:MALLPLAZA	9.2T CLP	14.1	6.4	19.9	19.9
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	67.3B CNY	3.4	16	12.9	12.9
SE	S	Sagax AB STO:SAGA A	89B SEK	16.6	22.1	29	29

				Revenue Growth	P/S to Growth
CN	K	Kwg Living Group Holdings Ltd HKEX:3913	Average P/S: 9.6 0.1	N/A	N/A
DE		Vonovia SE XETRA:VNA	3.9	-1%	N/A
IL		Azrieli Group Ltd TASE:AZRG	14.2	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.8	4%	2.2
BM		Hongkong Land Holdings Ltd SGX:H78	11.9	4%	3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.5	9%	0.6
CH		Swiss Prime Site AG SIX:SPSN	20.2	11%	1.8
SG		Capitaland Investment Ltd SGX:9CI	6.7	6%	1.1
CL	P	Plaza SA SGO:MALLPLAZA	14.1	8%	1.8
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	3.4	N/A	N/A
SE	S	Sagax AB STO:SAGA A	16.6	7%	2.4

				Earnings Growth	PEG
CN	K	Kwg Living Group Holdings Ltd HKEX:3913	Average P/E: 27.4 Negative Multiple: -1	N/A	N/A
DE		Vonovia SE XETRA:VNA	5.3	-22%	N/A
IL		Azrieli Group Ltd TASE:AZRG	29.4	13%	2.3
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -92.5	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.7	-18%	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	25.9	12%	2.2
CH		Swiss Prime Site AG SIX:SPSN	29.2	N/A	N/A
SG		Capitaland Investment Ltd SGX:9CI	98.7	83%	1.2
CL	P	Plaza SA SGO:MALLPLAZA	6.4	-33%	N/A
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	16	N/A	N/A
SE	S	Sagax AB STO:SAGA A	22.1	20%	1.1

				EBITDA Growth	EV/EBITDA to Growth
CN	K	Kwg Living Group Holdings Ltd HKEX:3913	Average EV/EBITDA: 73.5 509.4	N/A	N/A
DE		Vonovia SE XETRA:VNA	21.3	9%	2.4
IL		Azrieli Group Ltd TASE:AZRG	36	19%	1.9
HK	S	Swire Properties Ltd HKEX:1972	20.5	7%	2.9
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -82.1	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.3	13%	1.4
CH		Swiss Prime Site AG SIX:SPSN	38.8	N/A	N/A
SG		Capitaland Investment Ltd SGX:9CI	28.6	23%	1.2
CL	P	Plaza SA SGO:MALLPLAZA	19.9	9%	2.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	12.9	N/A	N/A
SE	S	Sagax AB STO:SAGA A	29	6%	4.8

				EBIT Growth	EV/EBIT to Growth
CN	K	Kwg Living Group Holdings Ltd HKEX:3913	Average EV/EBIT: 24.4 4.8	N/A	N/A
DE		Vonovia SE XETRA:VNA	26.5	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	36.4	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	21.8	8%	2.7
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -77.7	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.3	14%	1.3
CH		Swiss Prime Site AG SIX:SPSN	39.3	13%	3
SG		Capitaland Investment Ltd SGX:9CI	35.2	26%	1.4
CL	P	Plaza SA SGO:MALLPLAZA	19.9	8%	2.5
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	12.9	N/A	N/A
SE	S	Sagax AB STO:SAGA A	29	14%	2.1

Kwg Living Group Holdings Ltd
HKEX:3913

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Kwg Living Group Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Kwg Living Group Holdings Ltd HKEX:3913

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Kwg Living Group Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Kwg Living Group Holdings Ltd
HKEX:3913

Competitors Multiples
Kwg Living Group Holdings Ltd Competitors