A

Aemulus Holdings Bhd
KLSE:AEMULUS

Watchlist Manager
Aemulus Holdings Bhd
KLSE:AEMULUS
Watchlist
Price: 0.18 MYR -2.7% Market Closed
Market Cap: 121.1m MYR
Section:
 

Relative Value

The Relative Value of one AEMULUS stock under the Base Case scenario is 0.34 MYR. Compared to the current market price of 0.18 MYR, Aemulus Holdings Bhd is Undervalued by 48%.

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.

AEMULUS Relative Value
Base Case
0.34 MYR
Undervaluation 48%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
98
vs Industry
45
Median 3Y
4.7
Median 5Y
6
Industry
3.3
More Details
30
P/E
P/E
Price to Earnings
30
vs History
28
vs Industry
Median 3Y
-5.1
Median 5Y
-3.9
Industry
29.8
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-16.7
Industry
18.8
More Details
7.5
P/FCFE
P/FCFE
Price to FCFE
7.5
vs History
7
vs Industry
Median 3Y
-8.7
Median 5Y
-10.7
Industry
25.3
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
98
vs Industry
66
Median 3Y
1.6
Median 5Y
1.7
Industry
2.5
More Details
2
EV/S
EV/S
Enterprise Value to Sales
2
vs History
96
vs Industry
39
Median 3Y
4.6
Median 5Y
5.4
Industry
3.6
More Details
4.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.2
vs History
98
vs Industry
55
Median 3Y
9.4
Median 5Y
11.2
Industry
12
More Details
11.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.1
vs History
57
vs Industry
6
Median 3Y
-5.8
Median 5Y
13.7
Industry
18.6
More Details
23.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
23.3
vs History
34
vs Industry
Median 3Y
-5.8
Median 5Y
-4.1
Industry
25.4
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-16.8
Industry
19
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-11.9
Industry
24.7
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
98
vs Industry
61
Median 3Y
1.4
Median 5Y
1.6
Industry
2.1
More Details

Multiples Across Competitors

AEMULUS Competitors Multiples
Aemulus Holdings Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Aemulus Holdings Bhd
KLSE:AEMULUS
120.9m MYR 1.5 30 11.1 23.3
NL
ASML Holding NV
AEX:ASML
349.5B EUR 10.9 34.2 25.9 28.5
US
Brooks Automation Inc
LSE:0HQ1
309B USD 510.8 -2 769.1 8 537.7 -8 956.3
US
Lam Research Corp
NASDAQ:LRCX
215.9B USD 11.1 37.2 31 32.9
US
Applied Materials Inc
NASDAQ:AMAT
204.7B USD 7.3 29.2 22.9 24.1
US
KLA Corp
NASDAQ:KLAC
164.9B USD 13.2 38.9 28.8 30.9
JP
Tokyo Electron Ltd
TSE:8035
14.3T JPY 5.7 26.4 18.3 20.2
JP
Advantest Corp
TSE:6857
14T JPY 14.3 53.4 35 37.4
CN
NAURA Technology Group Co Ltd
SZSE:002371
323.5B CNY 8.8 51.4 46.8 46.8
JP
Disco Corp
TSE:6146
4.8T JPY 11.9 38.4 25.3 27.3
US
Teradyne Inc
NASDAQ:TER
30.6B USD 10.8 69 46 56.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
A
Aemulus Holdings Bhd
KLSE:AEMULUS
Average EV/EBITDA: 802.6
11.1
N/A N/A
NL
ASML Holding NV
AEX:ASML
25.9
13%
2
US
B
Brooks Automation Inc
LSE:0HQ1
8 537.7
82%
104.1
US
Lam Research Corp
NASDAQ:LRCX
31
15%
2.1
US
Applied Materials Inc
NASDAQ:AMAT
22.9
8%
2.9
US
KLA Corp
NASDAQ:KLAC
28.8
11%
2.6
JP
Tokyo Electron Ltd
TSE:8035
18.3
9%
2
JP
Advantest Corp
TSE:6857
35
22%
1.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
46.8
32%
1.5
JP
Disco Corp
TSE:6146
25.3
10%
2.5
US
Teradyne Inc
NASDAQ:TER
46
26%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
A
Aemulus Holdings Bhd
KLSE:AEMULUS
Average EV/EBIT: 32.8
23.3
N/A N/A
NL
ASML Holding NV
AEX:ASML
28.5
14%
2
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -8 956.3 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
32.9
15%
2.2
US
Applied Materials Inc
NASDAQ:AMAT
24.1
8%
3
US
KLA Corp
NASDAQ:KLAC
30.9
12%
2.6
JP
Tokyo Electron Ltd
TSE:8035
20.2
N/A N/A
JP
Advantest Corp
TSE:6857
37.4
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
46.8
27%
1.7
JP
Disco Corp
TSE:6146
27.3
N/A N/A
US
Teradyne Inc
NASDAQ:TER
56.5
29%
1.9

See Also

Summary
AEMULUS intrinsic value, competitors valuation, and company profile.
DCF Valuation
AEMULUS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AEMULUS stock valuation using valuation multiples.
Wall Street Estimates
AEMULUS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AEMULUS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.