D

DRB-HICOM Bhd
KLSE:DRBHCOM

Watchlist Manager
DRB-HICOM Bhd
KLSE:DRBHCOM
Watchlist
Price: 1.05 MYR 0.96%
Market Cap: 2B MYR

Relative Value

The Relative Value of one DRBHCOM stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.05 MYR, DRB-HICOM 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.

DRBHCOM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
93
Median 3Y
0.2
Median 5Y
0.2
Industry
0.9
Forward
0.1
vs History
3
vs Industry
10
Median 3Y
14.7
Median 5Y
11.2
Industry
18.5
Forward
12.7
vs History
65
vs Industry
62
Median 3Y
1
Median 5Y
1.1
Industry
8.7
vs History
46
vs Industry
34
Median 3Y
1.5
Median 5Y
1.3
Industry
16.1
vs History
80
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
vs History
88
vs Industry
77
Median 3Y
0.3
Median 5Y
0.4
Industry
1.2
Forward
0.3
vs History
vs Industry
62
Median 3Y
0
Median 5Y
0
Industry
5
vs History
88
vs Industry
48
Median 3Y
3.2
Median 5Y
3.5
Industry
8.5
Forward
2.5
vs History
50
vs Industry
32
Median 3Y
9.3
Median 5Y
9
Industry
11.6
Forward
8.1
vs History
71
vs Industry
53
Median 3Y
2.2
Median 5Y
2.3
Industry
8.3
vs History
58
vs Industry
29
Median 3Y
2.9
Median 5Y
2.8
Industry
10.3
vs History
88
vs Industry
83
Median 3Y
0.1
Median 5Y
0.1
Industry
1.1

Multiples Across Competitors

DRBHCOM Competitors Multiples
DRB-HICOM 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
DRB-HICOM Bhd
KLSE:DRBHCOM
2B MYR 0.1 145 2.6 8.8
US
Tesla Inc
NASDAQ:TSLA
1.5T USD 15.2 276.5 130.7 291.9
JP
Toyota Motor Corp
TSE:7203
43.7T JPY 0.9 9.4 7.7 11.6
CN
BYD Co Ltd
SZSE:002594
890.9B CNY 1.1 23.2 22.4 22.4
DE
Mercedes Benz Group AG
MIL:MBG
75.3B EUR 0.5 4.9 4.5 6.1
US
General Motors Co
NYSE:GM
75.6B USD 0.4 15.7 6.5 16.6
DE
Daimler AG
XETRA:DAI
67.5B EUR 0.4 3.7 4 5.4
IT
Ferrari NV
MIL:RACE
61.1B EUR 8.8 38.3 23.5 31.1
DE
Bayerische Motoren Werke AG
XETRA:BMW
58.7B EUR 0.4 8.4 5.6 10.5
DE
Mercedes-Benz Group AG
XETRA:MBG
54.8B EUR 0.4 8.8 6.7 13.8
DE
Volkswagen AG
XETRA:VOW
53.9B EUR 0.2 8.1 2.6 6.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
D
DRB-HICOM Bhd
KLSE:DRBHCOM
Average EV/EBITDA: 19.7
2.6
7%
0.4
US
Tesla Inc
NASDAQ:TSLA
130.7
13%
10.1
JP
Toyota Motor Corp
TSE:7203
7.7
-1%
N/A
CN
BYD Co Ltd
SZSE:002594
22.4
46%
0.5
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
US
General Motors Co
NYSE:GM
6.5
-9%
N/A
DE
Daimler AG
XETRA:DAI
4
N/A N/A
IT
Ferrari NV
MIL:RACE
23.5
8%
2.9
DE
Bayerische Motoren Werke AG
XETRA:BMW
5.6
4%
1.4
DE
Mercedes-Benz Group AG
XETRA:MBG
6.7
-2%
N/A
DE
V
Volkswagen AG
XETRA:VOW
2.6
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
D
DRB-HICOM Bhd
KLSE:DRBHCOM
Average EV/EBIT: 38.6
8.8
17%
0.5
US
Tesla Inc
NASDAQ:TSLA
291.9
9%
32.4
JP
Toyota Motor Corp
TSE:7203
11.6
N/A N/A
CN
BYD Co Ltd
SZSE:002594
22.4
13%
1.7
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
US
General Motors Co
NYSE:GM
16.6
0%
N/A
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
IT
Ferrari NV
MIL:RACE
31.1
10%
3.1
DE
Bayerische Motoren Werke AG
XETRA:BMW
10.5
1%
10.5
DE
Mercedes-Benz Group AG
XETRA:MBG
13.8
-6%
N/A
DE
V
Volkswagen AG
XETRA:VOW
6.9
-4%
N/A