E

ECM Libra Group Bhd
KLSE:ECM

Watchlist Manager
ECM Libra Group Bhd
KLSE:ECM
Watchlist
Price: 0.19 MYR Market Closed
Market Cap: 94.1m MYR

Relative Value

The Relative Value of one ECM stock under the Base Case scenario is 0.28 MYR. Compared to the current market price of 0.19 MYR, ECM Libra Group Bhd is Undervalued by 33%.

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
0.28 MYR
Undervaluation 33%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
55
Median 3Y
2.7
Median 5Y
3.6
Industry
3.2
vs History
11
vs Industry
61
Median 3Y
3.1
Median 5Y
-4.6
Industry
15.5
vs History
20
vs Industry
8
Median 3Y
36.2
Median 5Y
22.6
Industry
10.3
vs History
vs Industry
10
Median 3Y
-11.4
Median 5Y
-8.5
Industry
12.9
vs History
71
vs Industry
75
Median 3Y
0.5
Median 5Y
0.5
Industry
1.3
vs History
63
vs Industry
48
Median 3Y
3.6
Median 5Y
4.7
Industry
4.8
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.1
vs History
15
vs Industry
5
Median 3Y
23
Median 5Y
-13.2
Industry
14.1
vs History
25
vs Industry
2
Median 3Y
36.2
Median 5Y
-11.1
Industry
14.4
vs History
12
vs Industry
7
Median 3Y
42
Median 5Y
31.7
Industry
12.5
vs History
vs Industry
4
Median 3Y
-8.1
Median 5Y
-8
Industry
13.4
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
94.1m MYR 2.2 36.2 37.3 37.3
US
Blackstone Inc
NYSE:BX
188.2B USD 14.7 74 30.8 31
US
BlackRock Inc
NYSE:BLK
167.7B USD 8 26.6 20.2 21.6
US
KKR & Co Inc
NYSE:KKR
123.1B USD 7.5 56.1 -903.2 -903.2
CA
Brookfield Corp
NYSE:BN
105.9B USD 1.3 237.5 11.3 16.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
124.5B CAD 64.5 96.7 127 127.5
CA
Brookfield Asset Management Inc
NYSE:BAM
91.6B USD 64.6 96.8 127.2 127.7
LU
Reinet Investments SCA
JSE:RNI
74.1B Zac 0 0 0 0
ZA
Ninety One Ltd
JSE:NY1
79.6B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
66.1B USD 3.5 14.6 63.5 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
E
ECM Libra Group Bhd
KLSE:ECM
Average EV/EBITDA: 59.6
37.3
N/A N/A
US
Blackstone Inc
NYSE:BX
30.8
20%
1.5
US
BlackRock Inc
NYSE:BLK
20.2
3%
6.7
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
124%
N/A
CA
Brookfield Corp
NYSE:BN
11.3
N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
127
236%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
127.2
236%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
63.5
N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
E
ECM Libra Group Bhd
KLSE:ECM
Average EV/EBIT: 60.3
37.3
N/A N/A
US
Blackstone Inc
NYSE:BX
31
21%
1.5
US
BlackRock Inc
NYSE:BLK
21.6
4%
5.4
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -903.2
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.8
-27%
N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
127.5
235%
0.5
CA
Brookfield Asset Management Inc
NYSE:BAM
127.7
235%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A