Greatwalle Inc Relative Valuation - Greatwalle Inc

Watchlist Manager

Watchlist

Price: 0.09 HKD Market Closed

Market Cap: HK$52.3m

	Greatwalle Inc HKEX:8315	HK

Multiples-Based Value

The Multiples-Based Value of one Greatwalle Inc stock under the Base Case scenario is 0.09 HKD. Compared to the current market price of 0.09 HKD, Greatwalle Inc is Undervalued by 2%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

Multiples-Based Value

Base Case

Undervaluation 2%

Multiples-Based Value

Price HK$0.09

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
HK	Greatwalle Inc HKEX:8315	52.3m HKD	1.2	10.6	7.3	7.3
JP	Secom Co Ltd TSE:9735	2.8T JPY	2.3	26.4	9.7	14.7
UK	Verisure PLC STO:VSURE	9.2B EUR	2.5	-36.1	9.3	47.4
SE	Securitas AB STO:SECU B	90.4B SEK	0.6	17.6	7.9	11
US	Brinks Co NYSE:BCO	4.3B USD	0.8	21.3	7.5	11.2
JP	Sohgo Security Services Co Ltd TSE:2331	607.5B JPY	1	18.6	6.7	10.1
SE	Loomis AB STO:LOOMIS	28.7B SEK	1	18.4	4.8	9.1
US	Geo Group Inc NYSE:GEO	2.3B USD	0.9	9	8.9	12.9
US	CoreCivic Inc NYSE:CXW	1.9B USD	0.9	16.2	8.2	13.1
KR	S1 Corp KRX:012750	2.9T KRW	1	16.2	4.9	8.6
AU	Threat Protect Australia Ltd ASX:TPS	2.3B AUD	91.4	-148.7	-862.7	-862.7

			Revenue Growth	P/S to Growth
HK	Greatwalle Inc HKEX:8315	Average P/S: 9.4 1.2	N/A	N/A
JP	Secom Co Ltd TSE:9735	2.3	4%	0.6
UK	Verisure PLC STO:VSURE	2.5	10%	0.2
SE	Securitas AB STO:SECU B	0.6	1%	0.6
US	Brinks Co NYSE:BCO	0.8	6%	0.1
JP	Sohgo Security Services Co Ltd TSE:2331	1	5%	0.2
SE	Loomis AB STO:LOOMIS	1	2%	0.5
US	Geo Group Inc NYSE:GEO	0.9	N/A	N/A
US	CoreCivic Inc NYSE:CXW	0.9	N/A	N/A
KR	S1 Corp KRX:012750	1	6%	0.2
AU	Threat Protect Australia Ltd ASX:TPS	91.4	N/A	N/A

			Earnings Growth	PEG
HK	Greatwalle Inc HKEX:8315	Average P/E: 17.2 10.6	N/A	N/A
JP	Secom Co Ltd TSE:9735	26.4	9%	2.9
UK	Verisure PLC STO:VSURE	Negative Multiple: -36.1	N/A	N/A
SE	Securitas AB STO:SECU B	17.6	17%	1
US	Brinks Co NYSE:BCO	21.3	39%	0.5
JP	Sohgo Security Services Co Ltd TSE:2331	18.6	15%	1.2
SE	Loomis AB STO:LOOMIS	18.4	23%	0.8
US	Geo Group Inc NYSE:GEO	9	N/A	N/A
US	CoreCivic Inc NYSE:CXW	16.2	N/A	N/A
KR	S1 Corp KRX:012750	16.2	12%	1.4
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -148.7	N/A	N/A

			EBITDA Growth	EV/EBITDA to Growth
HK	Greatwalle Inc HKEX:8315	Average EV/EBITDA: 7.5 7.3	N/A	N/A
JP	Secom Co Ltd TSE:9735	9.7	5%	1.9
UK	Verisure PLC STO:VSURE	9.3	16%	0.6
SE	Securitas AB STO:SECU B	7.9	3%	2.6
US	Brinks Co NYSE:BCO	7.5	12%	0.6
JP	Sohgo Security Services Co Ltd TSE:2331	6.7	8%	0.8
SE	Loomis AB STO:LOOMIS	4.8	4%	1.2
US	Geo Group Inc NYSE:GEO	8.9	N/A	N/A
US	CoreCivic Inc NYSE:CXW	8.2	N/A	N/A
KR	S1 Corp KRX:012750	4.9	-5%	N/A
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -862.7	N/A	N/A

			EBIT Growth	EV/EBIT to Growth
HK	Greatwalle Inc HKEX:8315	Average EV/EBIT: 14.5 7.3	N/A	N/A
JP	Secom Co Ltd TSE:9735	14.7	N/A	N/A
UK	Verisure PLC STO:VSURE	47.4	60%	0.8
SE	Securitas AB STO:SECU B	11	5%	2.2
US	Brinks Co NYSE:BCO	11.2	18%	0.6
JP	Sohgo Security Services Co Ltd TSE:2331	10.1	N/A	N/A
SE	Loomis AB STO:LOOMIS	9.1	6%	1.5
US	Geo Group Inc NYSE:GEO	12.9	N/A	N/A
US	CoreCivic Inc NYSE:CXW	13.1	N/A	N/A
KR	S1 Corp KRX:012750	8.6	11%	0.8
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -862.7	N/A	N/A

Greatwalle Inc
HKEX:8315

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Greatwalle Inc Competitors

See Also

Company

Help

Tools

Stocks

Greatwalle Inc HKEX:8315

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Greatwalle Inc Competitors

See Also

Company

Help

Tools

Stocks

Greatwalle Inc
HKEX:8315

Competitors Multiples
Greatwalle Inc Competitors