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

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

vs History
7
vs Industry
97
Median 3Y
0
Median 5Y
0
Industry
0.7
vs History
31
vs Industry
9
Median 3Y
4.5
Median 5Y
4.2
Industry
14.6
vs History
vs Industry
63
Median 3Y
0.3
Median 5Y
0.4
Industry
8.6
vs History
vs Industry
36
Median 3Y
-0.6
Median 5Y
-0.5
Industry
15.8
vs History
6
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2
vs History
41
vs Industry
82
Median 3Y
0.1
Median 5Y
0.1
Industry
0.9
vs History
68
vs Industry
52
Median 3Y
2.8
Median 5Y
3.1
Industry
4.1
vs History
58
vs Industry
52
Median 3Y
4.9
Median 5Y
5.3
Industry
8.6
vs History
39
vs Industry
57
Median 3Y
8.6
Median 5Y
9.9
Industry
11.5
vs History
vs Industry
31
Median 3Y
2.1
Median 5Y
2.7
Industry
9.6
vs History
vs Industry
26
Median 3Y
2.1
Median 5Y
2.1
Industry
11.4
vs History
77
vs Industry
63
Median 3Y
0.2
Median 5Y
0.3
Industry
0.9

Multiples Across Competitors

Competitors Multiples
CWT International Ltd Competitors

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