C

CWT International Ltd
HKEX:521

Watchlist Manager
CWT International Ltd
HKEX:521
Watchlist
Price: 0.134 HKD Market Closed
Market Cap: 1.5B HKD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CWT International Ltd stock under the Base Case scenario is 0.652 HKD. Compared to the current market price of 0.134 HKD, CWT International Ltd is Undervalued by 79%.

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
0.652 HKD
Undervaluation 79%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

0
P/S
P/S
Price to Sales
0
vs History
7
vs Industry
97
Median 3Y
0
Median 5Y
0
Industry
0.7
More Details
5
P/E
P/E
Price to Earnings
5
vs History
31
vs Industry
9
Median 3Y
4.5
Median 5Y
4.2
Industry
14.6
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
63
Median 3Y
0.3
Median 5Y
0.4
Industry
8.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
36
Median 3Y
-0.6
Median 5Y
-0.5
Industry
15.8
More Details
0.3
P/B
P/B
Price to Book Value
0.3
vs History
6
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2
More Details
0.1
EV/S
EV/S
Enterprise Value to Sales
0.1
vs History
41
vs Industry
82
Median 3Y
0.1
Median 5Y
0.1
Industry
0.9
More Details
2.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.8
vs History
68
vs Industry
52
Median 3Y
2.8
Median 5Y
3.1
Industry
4.1
More Details
5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5
vs History
58
vs Industry
52
Median 3Y
4.9
Median 5Y
5.3
Industry
8.6
More Details
10.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.7
vs History
39
vs Industry
57
Median 3Y
8.6
Median 5Y
9.9
Industry
11.5
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
31
Median 3Y
2.1
Median 5Y
2.7
Industry
9.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
26
Median 3Y
2.1
Median 5Y
2.1
Industry
11.4
More Details
0.2
EV/IC
EV/IC
Enterprise Value to IC
0.2
vs History
77
vs Industry
63
Median 3Y
0.2
Median 5Y
0.3
Industry
0.9
More Details

Multiples Across Competitors

Competitors Multiples
CWT International Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
CWT International Ltd
HKEX:521
1.5B HKD 0 5 5 10.7
JP
Mitsubishi Corp
TSE:8058
11.6T JPY 0.6 12.2 14.8 30.4
JP
Itochu Corp
TSE:8001
10.8T JPY 0.7 12.2 11.6 18.9
JP
Mitsui & Co Ltd
TSE:8031
8.5T JPY 0.6 9.5 14.5 25
US
United Rentals Inc
NYSE:URI
51.2B USD 3.3 20.1 8.9 15.5
US
WW Grainger Inc
XMUN:GWW
42.1B EUR 2.9 26 17.8 19.4
US
W W Grainger Inc
NYSE:GWW
49.8B USD 2.9 26.1 17.8 19.5
US
Fastenal Co
NASDAQ:FAST
49B USD 6.4 42.5 28.9 32.3
US
Ferguson Enterprises Inc
NYSE:FERG
43.7B USD 1.4 27.2 16 18.3
IN
Adani Enterprises Ltd
NSE:ADANIENT
3T INR 3.1 42.8 25.3 35.5
JP
Marubeni Corp
TSE:8002
4.8T JPY 0.6 9.6 10.5 16.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
CWT International Ltd
HKEX:521
Average EV/EBIT: 22
10.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
30.4
N/A N/A
JP
Itochu Corp
TSE:8001
18.9
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
25
N/A N/A
US
United Rentals Inc
NYSE:URI
15.5
6%
2.6
US
W
WW Grainger Inc
XMUN:GWW
19.4
7%
2.8
US
W W Grainger Inc
NYSE:GWW
19.5
7%
2.8
US
Fastenal Co
NASDAQ:FAST
32.3
10%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
18.3
6%
3.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
35.5
N/A N/A
JP
Marubeni Corp
TSE:8002
16.2
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 265,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.