A

Appasia Bhd
KLSE:APPASIA

Watchlist Manager
Appasia Bhd
KLSE:APPASIA
Watchlist
Price: 0.12 MYR Market Closed
Market Cap: 176.4m MYR

Relative Value

The Relative Value of one APPASIA stock under the Base Case scenario is 0.09 MYR. Compared to the current market price of 0.12 MYR, Appasia Bhd is Overvalued by 27%.

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.

APPASIA Relative Value
Base Case
0.09 MYR
Overvaluation 27%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

APPASIA Competitors Multiples
Appasia Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Appasia Bhd
KLSE:APPASIA
167.4m MYR 5.4 49.1 27.7 33.3
US
Microsoft Corp
NASDAQ:MSFT
3T USD 9.7 24.9 16.5 20.9
US
Oracle Corp
NYSE:ORCL
458.4B USD 7.5 29.7 20.5 28
US
Palo Alto Networks Inc
NASDAQ:PANW
113.5B USD 11.9 101.6 67.7 86.4
US
ServiceNow Inc
NYSE:NOW
111.7B USD 8.4 63.9 41.6 58.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
107.9B USD 23.6 -343.4 -1 869.8 -327.6
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
63.7B USD 9.4 34.4 27.2 29.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
28.2B USD 9.9 -682.3 9 967 -196.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.6B USD 15.2 -141.1 -6 586 -145.8
P/E Multiple
Earnings Growth PEG
MY
A
Appasia Bhd
KLSE:APPASIA
Average P/E: 137
49.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
24.9
19%
1.3
US
Oracle Corp
NYSE:ORCL
29.7
35%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
101.6
46%
2.2
US
ServiceNow Inc
NYSE:NOW
63.9
54%
1.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -343.4 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
34.4
10%
3.4
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -682.3 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -141.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
A
Appasia Bhd
KLSE:APPASIA
Average EV/EBITDA: 1 162.1
27.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
16.5
19%
0.9
US
Oracle Corp
NYSE:ORCL
20.5
44%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
67.7
41%
1.7
US
ServiceNow Inc
NYSE:NOW
41.6
43%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 869.8
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.2
21%
1.3
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
9 967
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 586 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
A
Appasia Bhd
KLSE:APPASIA
Average EV/EBIT: 83.8
33.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.9
17%
1.2
US
Oracle Corp
NYSE:ORCL
28
38%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
86.4
50%
1.7
US
ServiceNow Inc
NYSE:NOW
58.3
59%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -327.6 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
29.2
18%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -196.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -145.8 N/A N/A