E

Excel Force MSC Bhd
KLSE:EFORCE

Watchlist Manager
Excel Force MSC Bhd
KLSE:EFORCE
Watchlist
Price: 0.195 MYR -2.5%
Market Cap: 118.9m MYR

Relative Value

The Relative Value of one EFORCE stock under the Base Case scenario is 0.199 MYR. Compared to the current market price of 0.195 MYR, Excel Force MSC Bhd is Undervalued by 2%.

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.

EFORCE Relative Value
Base Case
0.199 MYR
Undervaluation 2%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

EFORCE Competitors Multiples
Excel Force MSC 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
Excel Force MSC Bhd
KLSE:EFORCE
118.9m MYR 4.4 27.2 8.8 14.6
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
373.6B USD 96 341.5 419.8 432.7
DE
SAP SE
XETRA:SAP
194.6B EUR 5.4 27.1 16.4 18.4
US
Salesforce Inc
NYSE:CRM
185.1B USD 4.6 25.6 14.9 20.5
US
Applovin Corp
NASDAQ:APP
155.4B USD 28.2 55 43.8 47.6
US
NCR Corp
LSE:0K45
131.4B USD 49.6 -2 154.1 373.5 1 092.7
US
Intuit Inc
NASDAQ:INTU
120.6B USD 6.2 29.4 20.4 23.6
US
Adobe Inc
NASDAQ:ADBE
114.2B USD 4.8 16 12 13.1
US
Synopsys Inc
NASDAQ:SNPS
78.4B USD 11.1 58.7 56.3 96.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.1B USD 14 68.8 39 44.2
P/S Multiple
Revenue Growth P/S to Growth
MY
E
Excel Force MSC Bhd
KLSE:EFORCE
Average P/S: 21 285
4.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
96
45%
2.1
DE
SAP SE
XETRA:SAP
5.4
15%
0.4
US
Salesforce Inc
NYSE:CRM
4.6
10%
0.5
US
Applovin Corp
NASDAQ:APP
28.2
29%
1
US
N
NCR Corp
LSE:0K45
49.6
-8%
N/A
US
Intuit Inc
NASDAQ:INTU
6.2
13%
0.5
US
Adobe Inc
NASDAQ:ADBE
4.8
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
11.1
20%
0.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
14
14%
1
P/E Multiple
Earnings Growth PEG
MY
E
Excel Force MSC Bhd
KLSE:EFORCE
Average P/E: 72.2
27.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
341.5
94%
3.6
DE
SAP SE
XETRA:SAP
27.1
17%
1.6
US
Salesforce Inc
NYSE:CRM
25.6
32%
0.8
US
Applovin Corp
NASDAQ:APP
55
61%
0.9
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 154.1
-48%
N/A
US
Intuit Inc
NASDAQ:INTU
29.4
31%
0.9
US
Adobe Inc
NASDAQ:ADBE
16
20%
0.8
US
Synopsys Inc
NASDAQ:SNPS
58.7
43%
1.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
68.8
34%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
E
Excel Force MSC Bhd
KLSE:EFORCE
Average EV/EBITDA: 100.5
8.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
419.8
137%
3.1
DE
SAP SE
XETRA:SAP
16.4
14%
1.2
US
Salesforce Inc
NYSE:CRM
14.9
25%
0.6
US
Applovin Corp
NASDAQ:APP
43.8
53%
0.8
US
N
NCR Corp
LSE:0K45
373.5
16%
23.3
US
Intuit Inc
NASDAQ:INTU
20.4
27%
0.8
US
Adobe Inc
NASDAQ:ADBE
12
15%
0.8
US
Synopsys Inc
NASDAQ:SNPS
56.3
55%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
39
27%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
E
Excel Force MSC Bhd
KLSE:EFORCE
Average EV/EBIT: 180.4
14.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
432.7
143%
3
DE
SAP SE
XETRA:SAP
18.4
15%
1.2
US
Salesforce Inc
NYSE:CRM
20.5
34%
0.6
US
Applovin Corp
NASDAQ:APP
47.6
58%
0.8
US
N
NCR Corp
LSE:0K45
1 092.7
70%
15.6
US
Intuit Inc
NASDAQ:INTU
23.6
31%
0.8
US
Adobe Inc
NASDAQ:ADBE
13.1
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
96.9
73%
1.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.2
30%
1.5