B

Bermaz Auto Bhd
KLSE:BAUTO

Watchlist Manager
Bermaz Auto Bhd
KLSE:BAUTO
Watchlist
Price: 0.81 MYR 0.62% Market Closed
Market Cap: 949.5m 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 0.81 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
85
vs Industry
48
Median 3Y
0.7
Median 5Y
0.7
Industry
0.6
Forward
0.4
vs History
7
vs Industry
56
Median 3Y
8.4
Median 5Y
9.3
Industry
17.2
Forward
13.4
vs History
84
vs Industry
31
Median 3Y
10.3
Median 5Y
8.8
Industry
8.6
vs History
25
vs Industry
47
Median 3Y
11.6
Median 5Y
8.3
Industry
17.5
vs History
87
vs Industry
31
Median 3Y
3.3
Median 5Y
3.2
Industry
1.7
vs History
80
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
71
vs Industry
63
Median 3Y
5.3
Median 5Y
5.7
Industry
8.7
Forward
5.1
vs History
71
vs Industry
62
Median 3Y
5.3
Median 5Y
5.7
Industry
13.3
Forward
6.3
vs History
79
vs Industry
46
Median 3Y
9.2
Median 5Y
6.7
Industry
10
vs History
79
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
928.2m MYR 0.4 13.5 5.2 5.2
US
Carvana Co
NYSE:CVNA
96.3B USD 5.3 153.1 49.6 57.7
US
O'Reilly Automotive Inc
NASDAQ:ORLY
80.2B USD 4.6 32.3 22.2 25.5
US
Autozone Inc
NYSE:AZO
58.4B USD 3 23.7 16 18.8
ZA
Motus Holdings Ltd
JSE:MTH
22.3B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.8B USD 0.4 11.5 10.9 12.3
TW
Hotai Motor Co Ltd
TWSE:2207
305.3B TWD 1.3 16.7 22.4 51.4
US
Murphy Usa Inc
NYSE:MUSA
8.3B USD 0.4 17.6 10.4 14.2
US
Lithia Motors Inc
NYSE:LAD
8.1B USD 0.2 9 11 13.1
US
AutoNation Inc
NYSE:AN
7.9B USD 0.3 12 10 11.7
DE
AUTO1 Group SE
XETRA:AG1
6.5B EUR 0.8 81.3 38.5 59.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
B
Bermaz Auto Bhd
KLSE:BAUTO
Average EV/EBITDA: 19.6
5.2
-8%
N/A
US
Carvana Co
NYSE:CVNA
49.6
43%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
22.2
8%
2.8
US
Autozone Inc
NYSE:AZO
16
7%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.9
1%
10.9
TW
Hotai Motor Co Ltd
TWSE:2207
22.4
N/A N/A
US
Murphy Usa Inc
NYSE:MUSA
10.4
3%
3.5
US
Lithia Motors Inc
NYSE:LAD
11
3%
3.7
US
AutoNation Inc
NYSE:AN
10
4%
2.5
DE
AUTO1 Group SE
XETRA:AG1
38.5
61%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
B
Bermaz Auto Bhd
KLSE:BAUTO
Average EV/EBIT: 26.9
5.2
-12%
N/A
US
Carvana Co
NYSE:CVNA
57.7
50%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25.5
8%
3.2
US
Autozone Inc
NYSE:AZO
18.8
8%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.3
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
51.4
N/A N/A
US
Murphy Usa Inc
NYSE:MUSA
14.2
1%
14.2
US
Lithia Motors Inc
NYSE:LAD
13.1
5%
2.6
US
AutoNation Inc
NYSE:AN
11.7
4%
2.9
DE
AUTO1 Group SE
XETRA:AG1
59.5
92%
0.6