C

CWT International Ltd
HKEX:521

Watchlist Manager
CWT International Ltd
HKEX:521
Watchlist
Price: 0.315 HKD -3.08% Market Closed
Market Cap: HK$3.6B

Relative Value

The Relative Value of one CWT International Ltd stock under the Base Case scenario is 1.506 HKD. Compared to the current market price of 0.315 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
1.506 HKD
Undervaluation 79%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
CWT International 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
HK
CWT International Ltd
HKEX:521
3.6B HKD 0.1 7.7 7.2 7.2
JP
Mitsubishi Corp
TSE:8058
18.2T JPY 1 24.9 26.6 50
JP
Mitsui & Co Ltd
TSE:8031
16.3T JPY 1.2 19 23.6 38.6
JP
Itochu Corp
TSE:8001
16.1T JPY 1.1 17.4 16.6 27.3
JP
Marubeni Corp
TSE:8002
8.5T JPY 1 16.6 20.6 36.3
US
Fastenal Co
NASDAQ:FAST
53.7B USD 6.6 42.7 29.2 32.3
US
WW Grainger Inc
XMUN:GWW
45.3B EUR 3 31.1 19.9 22
US
W W Grainger Inc
NYSE:GWW
52.9B USD 2.9 31 19.9 21.9
US
United Rentals Inc
NYSE:URI
51.8B USD 3.2 20.8 9 16.1
US
Ferguson Enterprises Inc
NYSE:FERG
44.9B USD 1.4 22.4 14.9 16.9
JP
Sumitomo Corp
TSE:8053
6.7T JPY 0.9 12.1 14.5 23.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
C
CWT International Ltd
HKEX:521
Average EV/EBITDA: 18.4
7.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
26.6
4%
6.6
JP
Mitsui & Co Ltd
TSE:8031
23.6
7%
3.4
JP
Itochu Corp
TSE:8001
16.6
5%
3.3
JP
Marubeni Corp
TSE:8002
20.6
2%
10.3
US
Fastenal Co
NASDAQ:FAST
29.2
10%
2.9
US
W
WW Grainger Inc
XMUN:GWW
19.9
11%
1.8
US
W W Grainger Inc
NYSE:GWW
19.9
11%
1.8
US
United Rentals Inc
NYSE:URI
9
9%
1
US
Ferguson Enterprises Inc
NYSE:FERG
14.9
8%
1.9
JP
Sumitomo Corp
TSE:8053
14.5
3%
4.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
CWT International Ltd
HKEX:521
Average EV/EBIT: 26.5
7.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
50
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
38.6
N/A N/A
JP
Itochu Corp
TSE:8001
27.3
N/A N/A
JP
Marubeni Corp
TSE:8002
36.3
N/A N/A
US
Fastenal Co
NASDAQ:FAST
32.3
10%
3.2
US
W
WW Grainger Inc
XMUN:GWW
22
11%
2
US
W W Grainger Inc
NYSE:GWW
21.9
11%
2
US
United Rentals Inc
NYSE:URI
16.1
10%
1.6
US
Ferguson Enterprises Inc
NYSE:FERG
16.9
7%
2.4
JP
Sumitomo Corp
TSE:8053
23.3
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