I

Integrated Waste Solutions Group Holdings Ltd
HKEX:923

Watchlist Manager
Integrated Waste Solutions Group Holdings Ltd
HKEX:923
Watchlist
Price: 0.02 HKD -4.76% Market Closed
Market Cap: HK$96.5m

Relative Value

The Relative Value of one Integrated Waste Solutions Group Holdings Ltd stock under the Base Case scenario is 0.02 HKD. Compared to the current market price of 0.02 HKD, Integrated Waste Solutions Group Holdings Ltd 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
0.02 HKD
Overvaluation 16%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Integrated Waste Solutions Group Holdings 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
Integrated Waste Solutions Group Holdings Ltd
HKEX:923
96.5m HKD 2.2 -0.2 -1.4 -1.4
FI
UPM-Kymmene Oyj
OMXH:UPM
12.3B EUR 1.2 100.1 8.7 24.1
BR
Suzano SA
BOVESPA:SUZB3
60.5B BRL 1.2 7.7 5.7 10.2
FI
Stora Enso Oyj
OMXH:STERV
7.7B EUR 0.8 -1 541.7 -37 -37
CN
Shandong Sun Paper Co Ltd
SZSE:002078
47.1B CNY 1.2 15 14.9 14.9
JP
Oji Holdings Corp
TSE:3861
928.4B JPY 0.5 28.2 10.8 32.9
SE
Holmen AB
STO:HOLM B
50.2B SEK 2.2 17.6 14.5 23.8
UK
Mondi PLC
LSE:MNDI
3.8B GBP 0.6 22.7 6.8 12.3
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
36.1B HKD 0.5 18.6 9.7 18.9
CL
Empresas CMPC SA
SGO:CMPC
3.3T CLP 0.5 13.1 0 0
US
Domtar Corp
TSX:UFS
3.9B CAD 0.9 123.3 5.1 11.5
P/E Multiple
Earnings Growth PEG
HK
I
Integrated Waste Solutions Group Holdings Ltd
HKEX:923
Average P/E: 38.5
Negative Multiple: -0.2
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
100.1
40%
2.5
BR
Suzano SA
BOVESPA:SUZB3
7.7
N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 541.7 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
15
11%
1.4
JP
Oji Holdings Corp
TSE:3861
28.2
21%
1.3
SE
Holmen AB
STO:HOLM B
17.6
1%
17.6
UK
Mondi PLC
LSE:MNDI
22.7
27%
0.8
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
18.6
29%
0.6
CL
E
Empresas CMPC SA
SGO:CMPC
13.1
-8%
N/A
US
Domtar Corp
TSX:UFS
123.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
I
Integrated Waste Solutions Group Holdings Ltd
HKEX:923
Average EV/EBITDA: 8.5
Negative Multiple: -1.4
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
8.7
-2%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.7
7%
0.8
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -37
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.9
26%
0.6
JP
Oji Holdings Corp
TSE:3861
10.8
5%
2.2
SE
Holmen AB
STO:HOLM B
14.5
8%
1.8
UK
Mondi PLC
LSE:MNDI
6.8
7%
1
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
9.7
13%
0.7
CL
E
Empresas CMPC SA
SGO:CMPC
0
43%
0
US
Domtar Corp
TSX:UFS
5.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
I
Integrated Waste Solutions Group Holdings Ltd
HKEX:923
Average EV/EBIT: 16.5
Negative Multiple: -1.4
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
24.1
12%
2
BR
Suzano SA
BOVESPA:SUZB3
10.2
3%
3.4
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -37
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.9
4%
3.7
JP
Oji Holdings Corp
TSE:3861
32.9
N/A N/A
SE
Holmen AB
STO:HOLM B
23.8
11%
2.2
UK
Mondi PLC
LSE:MNDI
12.3
10%
1.2
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
18.9
19%
1
CL
E
Empresas CMPC SA
SGO:CMPC
0
9%
0
US
Domtar Corp
TSX:UFS
11.5
N/A N/A