B

Bermaz Auto Bhd
KLSE:BAUTO

Watchlist Manager
Bermaz Auto Bhd
KLSE:BAUTO
Watchlist
Price: 0.705 MYR -0.7% Market Closed
Market Cap: 826.4m MYR

Relative Value

The Relative Value of one BAUTO stock under the Base Case scenario is hidden MYR. Compared to the current market price of 0.705 MYR, Bermaz Auto Bhd is hidden .

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.

BAUTO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
48
Median 3Y
0.7
Median 5Y
0.7
Industry
0.6
Forward
0.4
vs History
26
vs Industry
56
Median 3Y
8.4
Median 5Y
9.3
Industry
17.1
Forward
11.6
vs History
88
vs Industry
31
Median 3Y
10.3
Median 5Y
8.8
Industry
8.5
vs History
28
vs Industry
47
Median 3Y
11.6
Median 5Y
8.3
Industry
17.6
vs History
90
vs Industry
31
Median 3Y
3.3
Median 5Y
3.2
Industry
1.7
vs History
85
vs Industry
64
Median 3Y
0.6
Median 5Y
0.6
Industry
0.7
Forward
0.3
vs History
vs Industry
26
Median 3Y
0
Median 5Y
0
Industry
2.3
vs History
76
vs Industry
63
Median 3Y
5.3
Median 5Y
5.7
Industry
8.5
Forward
4.3
vs History
76
vs Industry
62
Median 3Y
5.3
Median 5Y
5.7
Industry
13.1
Forward
5.3
vs History
87
vs Industry
46
Median 3Y
9.2
Median 5Y
6.7
Industry
10
vs History
87
vs Industry
44
Median 3Y
9.4
Median 5Y
7.4
Industry
14.2
vs History
87
vs Industry
43
Median 3Y
2.2
Median 5Y
2.1
Industry
1.1

Multiples Across Competitors

BAUTO Competitors Multiples
Bermaz Auto 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
Bermaz Auto Bhd
KLSE:BAUTO
807.9m MYR 0.4 11.8 4.4 4.4
US
Carvana Co
NYSE:CVNA
87B USD 4.8 138.3 44.9 52.3
US
O'Reilly Automotive Inc
NASDAQ:ORLY
76.5B USD 4.4 30.8 21.2 24.4
US
Autozone Inc
NYSE:AZO
55.1B USD 2.9 22.3 15.3 17.9
ZA
Motus Holdings Ltd
JSE:MTH
21.3B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.4B USD 0.3 11.1 10.7 12
TW
Hotai Motor Co Ltd
TWSE:2207
304.1B TWD 1.2 16.6 23 52.1
US
Lithia Motors Inc
NYSE:LAD
8.1B USD 0.2 9 11 13.1
US
Murphy Usa Inc
NYSE:MUSA
7.6B USD 0.4 16.1 9.7 13.3
US
AutoNation Inc
NYSE:AN
7.6B USD 0.3 11.5 9.8 11.5
DE
AUTO1 Group SE
XETRA:AG1
6.1B EUR 0.8 77.4 36.7 56.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
B
Bermaz Auto Bhd
KLSE:BAUTO
Average EV/EBITDA: 18.7
4.4
-8%
N/A
US
Carvana Co
NYSE:CVNA
44.9
43%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
21.2
8%
2.7
US
Autozone Inc
NYSE:AZO
15.3
7%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.7
1%
10.7
TW
Hotai Motor Co Ltd
TWSE:2207
23
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
11
3%
3.7
US
Murphy Usa Inc
NYSE:MUSA
9.7
3%
3.2
US
AutoNation Inc
NYSE:AN
9.8
4%
2.4
DE
AUTO1 Group SE
XETRA:AG1
36.7
61%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
B
Bermaz Auto Bhd
KLSE:BAUTO
Average EV/EBIT: 25.8
4.4
-12%
N/A
US
Carvana Co
NYSE:CVNA
52.3
50%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
24.4
8%
3
US
Autozone Inc
NYSE:AZO
17.9
8%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
52.1
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
13.1
5%
2.6
US
Murphy Usa Inc
NYSE:MUSA
13.3
1%
13.3
US
AutoNation Inc
NYSE:AN
11.5
4%
2.9
DE
AUTO1 Group SE
XETRA:AG1
56.8
92%
0.6