E

Eduspec Holdings Bhd
KLSE:EDUSPEC

Watchlist Manager
Eduspec Holdings Bhd
KLSE:EDUSPEC
Watchlist
Price: 0.12 MYR
Market Cap: 170.2m MYR

Relative Value

The Relative Value of one EDUSPEC stock under the Base Case scenario is hidden MYR. Compared to the current market price of 0.12 MYR, Eduspec Holdings 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.

EDUSPEC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
15
Median 3Y
4.3
Median 5Y
5.1
Industry
1.2
vs History
vs Industry
3
Median 3Y
-7.2
Median 5Y
-5.6
Industry
15.3
vs History
vs Industry
Median 3Y
-32.7
Median 5Y
-18
Industry
8.1
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-5.6
Industry
11.2
vs History
15
vs Industry
29
Median 3Y
2.2
Median 5Y
1.2
Industry
1.7
vs History
90
vs Industry
15
Median 3Y
4.4
Median 5Y
6.1
Industry
1.4
vs History
55
vs Industry
9
Median 3Y
17.8
Median 5Y
20.2
Industry
2.9
vs History
vs Industry
16
Median 3Y
-7.8
Median 5Y
-7.3
Industry
7.5
vs History
vs Industry
8
Median 3Y
-8.3
Median 5Y
-6.3
Industry
10.7
vs History
vs Industry
Median 3Y
-31.3
Median 5Y
-17.6
Industry
8.3
vs History
vs Industry
Median 3Y
-20.5
Median 5Y
-10.5
Industry
9.8
vs History
15
vs Industry
27
Median 3Y
1.7
Median 5Y
0.7
Industry
1.2

Multiples Across Competitors

EDUSPEC Competitors Multiples
Eduspec Holdings 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
Eduspec Holdings Bhd
KLSE:EDUSPEC
161.8m MYR 3.3 -7.1 -17.2 -13
ZA
Advtech Ltd
JSE:ADH
20.9B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11.3B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9B USD 1.8 24.6 9.9 9.9
ZA
Curro Holdings Ltd
JSE:COH
8.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
8.1B USD 8.4 21.1 55.7 62.8
CN
TAL Education Group
NYSE:TAL
6.7B USD 2.5 38.9 44.3 44.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.9B USD 2 29.3 16.1 20.7
US
Laureate Education Inc
NASDAQ:LAUR
5.1B USD 3.2 25 11.8 13
US
Graham Holdings Co
NYSE:GHC
4.9B USD 1 6.7 9.4 13.9
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.7B USD 4.3 22.3 13.2 14.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
E
Eduspec Holdings Bhd
KLSE:EDUSPEC
Average EV/EBITDA: 22.9
Negative Multiple: -17.2
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.9
18%
0.6
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
55.7
87%
0.6
CN
TAL Education Group
NYSE:TAL
44.3
129%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
16.1
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
11.8
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.4
0%
N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
13.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
E
Eduspec Holdings Bhd
KLSE:EDUSPEC
Average EV/EBIT: 25.7
Negative Multiple: -13
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.9
20%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
62.8
71%
0.9
CN
TAL Education Group
NYSE:TAL
44.3
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.7
24%
0.9
US
Laureate Education Inc
NASDAQ:LAUR
13
15%
0.9
US
Graham Holdings Co
NYSE:GHC
13.9
10%
1.4
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.9
N/A N/A