Greatwalle Inc
HKEX:8315

Watchlist Manager
Greatwalle Inc Logo
Greatwalle Inc
HKEX:8315
Watchlist
Price: 0.109 HKD -5.22% Market Closed
Market Cap: HK$63.4m

Relative Value

The Relative Value of one Greatwalle Inc stock under the Base Case scenario is 0.092 HKD. Compared to the current market price of 0.109 HKD, Greatwalle Inc is Overvalued by 16%.

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
0.092 HKD
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Greatwalle Inc 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
Greatwalle Inc
HKEX:8315
63.4m HKD 1.5 12.9 8.9 8.9
JP
Secom Co Ltd
TSE:9735
2.7T JPY 2.2 25.6 9.4 14.3
UK
Verisure PLC
STO:VSURE
14B EUR 3.1 -59 11 48.7
SE
Securitas AB
STO:SECU B
85.2B SEK 0.5 16.9 7.8 10.9
US
Brinks Co
NYSE:BCO
5.2B USD 1 30.5 9.8 15.2
JP
Sohgo Security Services Co Ltd
TSE:2331
592.2B JPY 1 18.7 6.4 9.6
SE
Loomis AB
STO:LOOMIS
25.1B SEK 0.8 14.1 4.2 7.8
US
Geo Group Inc
NYSE:GEO
2.2B USD 0.9 9.2 8.7 12.7
US
CoreCivic Inc
NYSE:CXW
2B USD 0.9 17.9 8.6 13.7
KR
S1 Corp
KRX:012750
2.7T KRW 1 15.7 5 8.8
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.5B EUR 0.2 9.1 4.2 4.2
P/E Multiple
Earnings Growth PEG
HK
Greatwalle Inc
HKEX:8315
Average P/E: 17.1
12.9
N/A N/A
JP
Secom Co Ltd
TSE:9735
25.6
10%
2.6
UK
Verisure PLC
STO:VSURE
Negative Multiple: -59 N/A N/A
SE
Securitas AB
STO:SECU B
16.9
14%
1.2
US
Brinks Co
NYSE:BCO
30.5
41%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
18.7
14%
1.3
SE
Loomis AB
STO:LOOMIS
14.1
20%
0.7
US
Geo Group Inc
NYSE:GEO
9.2
92%
0.1
US
CoreCivic Inc
NYSE:CXW
17.9
N/A N/A
KR
S1 Corp
KRX:012750
15.7
7%
2.2
ES
Prosegur Compania de Seguridad SA
MAD:PSG
9.1
27%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Greatwalle Inc
HKEX:8315
Average EV/EBITDA: 7.6
8.9
N/A N/A
JP
Secom Co Ltd
TSE:9735
9.4
4%
2.4
UK
Verisure PLC
STO:VSURE
11
N/A N/A
SE
Securitas AB
STO:SECU B
7.8
3%
2.6
US
Brinks Co
NYSE:BCO
9.8
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.4
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.2
4%
1
US
Geo Group Inc
NYSE:GEO
8.7
8%
1.1
US
CoreCivic Inc
NYSE:CXW
8.6
N/A N/A
KR
S1 Corp
KRX:012750
5
0%
N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.2
5%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Greatwalle Inc
HKEX:8315
Average EV/EBIT: 14.1
8.9
N/A N/A
JP
Secom Co Ltd
TSE:9735
14.3
N/A N/A
UK
Verisure PLC
STO:VSURE
48.7
N/A N/A
SE
Securitas AB
STO:SECU B
10.9
5%
2.2
US
Brinks Co
NYSE:BCO
15.2
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
9.6
N/A N/A
SE
Loomis AB
STO:LOOMIS
7.8
7%
1.1
US
Geo Group Inc
NYSE:GEO
12.7
5%
2.5
US
CoreCivic Inc
NYSE:CXW
13.7
N/A N/A
KR
S1 Corp
KRX:012750
8.8
7%
1.3
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.2
7%
0.6