E

ECM Libra Group Bhd
KLSE:ECM

Watchlist Manager
ECM Libra Group Bhd
KLSE:ECM
Watchlist
Price: 0.22 MYR 7.32% Market Closed
Market Cap: 109m MYR

Relative Value

The Relative Value of one ECM stock under the Base Case scenario is 0.25 MYR. Compared to the current market price of 0.22 MYR, ECM Libra Group Bhd is Undervalued by 11%.

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.

ECM Relative Value
Base Case
0.25 MYR
Undervaluation 11%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
55
Median 3Y
2.7
Median 5Y
3.3
Industry
3.3
vs History
11
vs Industry
61
Median 3Y
3.7
Median 5Y
-4.6
Industry
16.1
vs History
20
vs Industry
8
Median 3Y
36.2
Median 5Y
24.4
Industry
10
vs History
vs Industry
10
Median 3Y
-10.6
Median 5Y
-8.8
Industry
12.4
vs History
71
vs Industry
75
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
vs History
63
vs Industry
48
Median 3Y
3.6
Median 5Y
4.1
Industry
5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.4
vs History
15
vs Industry
5
Median 3Y
23.8
Median 5Y
-7.9
Industry
14.5
vs History
25
vs Industry
2
Median 3Y
36.2
Median 5Y
-7.9
Industry
14.9
vs History
12
vs Industry
7
Median 3Y
42
Median 5Y
33.8
Industry
11.9
vs History
vs Industry
4
Median 3Y
-8
Median 5Y
-8
Industry
12.7
vs History
39
vs Industry
57
Median 3Y
0.6
Median 5Y
0.6
Industry
1

Multiples Across Competitors

ECM Competitors Multiples
ECM Libra Group Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
ECM Libra Group Bhd
KLSE:ECM
109m MYR 2.6 41.9 40.8 40.8
US
Blackstone Inc
NYSE:BX
189B USD 14.3 69.8 30.1 30.3
US
BlackRock Inc
NYSE:BLK
175.9B USD 7.7 28.9 21.5 23.5
CA
Brookfield Corp
NYSE:BN
114.3B USD 1.5 169.3 10.2 15.2
US
KKR & Co Inc
NYSE:KKR
108B USD 6.2 54 -2 583.8 -2 583.8
ZA
Ninety One Ltd
JSE:NY1
91.8B Zac 0 0 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
122.8B CAD 35.7 62.4 70.4 71.2
CA
Brookfield Asset Management Inc
NYSE:BAM
87.7B USD 35.6 62.4 70.3 71.1
LU
Reinet Investments SCA
JSE:RNI
78.5B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
75.3B USD 3.8 15 72.4 0
UK
3i Group PLC
LSE:III
43.2B GBP 8.4 8.6 8.8 8.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
E
ECM Libra Group Bhd
KLSE:ECM
Average EV/EBITDA: 40.6
40.8
N/A N/A
US
Blackstone Inc
NYSE:BX
30.1
21%
1.4
US
BlackRock Inc
NYSE:BLK
21.5
19%
1.1
CA
Brookfield Corp
NYSE:BN
10.2
-21%
N/A
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -2 583.8
129%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
70.4
236%
0.3
CA
Brookfield Asset Management Inc
NYSE:BAM
70.3
236%
0.3
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
72.4
N/A N/A
UK
3i Group PLC
LSE:III
8.8
19%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
E
ECM Libra Group Bhd
KLSE:ECM
Average EV/EBIT: 37.3
40.8
N/A N/A
US
Blackstone Inc
NYSE:BX
30.3
25%
1.2
US
BlackRock Inc
NYSE:BLK
23.5
18%
1.3
CA
Brookfield Corp
NYSE:BN
15.2
-25%
N/A
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -2 583.8
112%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
71.2
238%
0.3
CA
Brookfield Asset Management Inc
NYSE:BAM
71.1
238%
0.3
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
UK
3i Group PLC
LSE:III
8.8
16%
0.6