Madison Holdings Group Ltd banner

Madison Holdings Group Ltd
HKEX:8057

Watchlist Manager
Madison Holdings Group Ltd Logo
Madison Holdings Group Ltd
HKEX:8057
Watchlist
Price: 0.081 HKD -1.22% Market Closed
Market Cap: HK$50.5m

Relative Value

The Relative Value of one Madison Holdings Group Ltd stock under the Base Case scenario is 0.188 HKD. Compared to the current market price of 0.081 HKD, Madison Holdings Group Ltd is Undervalued by 57%.

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
0.188 HKD
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Madison Holdings 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
HK
Madison Holdings Group Ltd
HKEX:8057
50.5m HKD 0.7 -2.8 -5.9 -5.9
ZA
Shoprite Holdings Ltd
JSE:SHP
142.6B ZAR 0.5 18.8 7.3 12.1
CA
Alimentation Couche-Tard Inc
TSX:ATD
75.2B CAD 0.8 21 10.9 17.3
CA
Loblaw Companies Ltd
TSX:L
75.5B CAD 1.2 30.6 12.6 20.7
US
Kroger Co
NYSE:KR
48B USD 0.3 61.9 12.2 38.5
NL
Koninklijke Ahold Delhaize NV
AEX:AD
36.2B EUR 0.4 16 6.6 13.6
UK
Tesco PLC
LSE:TSCO
31.3B GBP 0.4 20.6 8.1 12.9
JP
Seven & i Holdings Co Ltd
TSE:3382
4.9T JPY 0.5 16 7.4 16.7
AU
Woolworths Group Ltd
ASX:WOW
44B AUD 0.6 73.5 34 34
IN
Avenue Supermarts Ltd
NSE:DMART
2.5T INR 3.8 87.7 51.7 64.2
CA
George Weston Ltd
TSX:WN
36.6B CAD 0.6 25 7.2 10.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Madison Holdings Group Ltd
HKEX:8057
Average EV/EBITDA: 15.8
Negative Multiple: -5.9
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
7.3
9%
0.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.9
7%
1.6
CA
Loblaw Companies Ltd
TSX:L
12.6
5%
2.5
US
Kroger Co
NYSE:KR
12.2
7%
1.7
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.6
3%
2.2
UK
Tesco PLC
LSE:TSCO
8.1
3%
2.7
JP
Seven & i Holdings Co Ltd
TSE:3382
7.4
-2%
N/A
AU
Woolworths Group Ltd
ASX:WOW
34
47%
0.7
IN
Avenue Supermarts Ltd
NSE:DMART
51.7
18%
2.9
CA
George Weston Ltd
TSX:WN
7.2
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Madison Holdings Group Ltd
HKEX:8057
Average EV/EBIT: 24.1
Negative Multiple: -5.9
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
12.1
11%
1.1
CA
Alimentation Couche-Tard Inc
TSX:ATD
17.3
8%
2.2
CA
Loblaw Companies Ltd
TSX:L
20.7
12%
1.7
US
Kroger Co
NYSE:KR
38.5
10%
3.9
NL
Koninklijke Ahold Delhaize NV
AEX:AD
13.6
5%
2.7
UK
Tesco PLC
LSE:TSCO
12.9
3%
4.3
JP
Seven & i Holdings Co Ltd
TSE:3382
16.7
-4%
N/A
AU
Woolworths Group Ltd
ASX:WOW
34
18%
1.9
IN
Avenue Supermarts Ltd
NSE:DMART
64.2
19%
3.4
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
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