E

Esthetics International Group Bhd
KLSE:EIG

Watchlist Manager
Esthetics International Group Bhd
KLSE:EIG
Watchlist
Price: 0.21 MYR Market Closed
Market Cap: 49.8m MYR

Relative Value

The Relative Value of one EIG stock under the Base Case scenario is 0.63 MYR. Compared to the current market price of 0.21 MYR, Esthetics International Group Bhd is Undervalued by 67%.

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.

EIG Relative Value
Base Case
0.63 MYR
Undervaluation 67%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Multiples Across Competitors

EIG Competitors Multiples
Esthetics International Group 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
Esthetics International Group Bhd
KLSE:EIG
49.8m MYR 0.3 -12.2 2 -36.9
AU
Slater & Gordon Ltd
ASX:SGH
19.1B AUD 1.8 36.6 17.7 17.7
US
Service Corporation International
NYSE:SCI
11.5B USD 2.7 21.4 12.1 16.3
PH
Golden MV Holdings Inc
XPHS:HVN
644.1B PHP 249.4 914.3 633.8 644.2
US
ADT Inc
NYSE:ADT
6.6B USD 1.3 10.3 5.2 10.7
US
H & R Block Inc
NYSE:HRB
5.1B USD 1.4 8.4 6.7 7.6
US
StubHub Holdings Inc
NYSE:STUB
5.1B USD 0 0 0 0
US
Frontdoor Inc
NASDAQ:FTDR
4.4B USD 2.2 16.7 10 11.8
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.1B USD 2.2 28.6 20.3 26.4
IN
Urban Company Ltd
NSE:URBANCO
183.4B INR 16 76.5 -586.5 -258.6
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
P/E Multiple
Earnings Growth PEG
MY
E
Esthetics International Group Bhd
KLSE:EIG
Average P/E: 139.1
Negative Multiple: -12.2
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
36.6
32%
1.1
US
Service Corporation International
NYSE:SCI
21.4
8%
2.7
PH
G
Golden MV Holdings Inc
XPHS:HVN
914.3
N/A N/A
US
ADT Inc
NYSE:ADT
10.3
20%
0.5
US
H & R Block Inc
NYSE:HRB
8.4
12%
0.7
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available N/A N/A
US
Frontdoor Inc
NASDAQ:FTDR
16.7
11%
1.5
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
28.6
22%
1.3
IN
Urban Company Ltd
NSE:URBANCO
76.5
-18%
N/A
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
E
Esthetics International Group Bhd
KLSE:EIG
Average EV/EBITDA: 88.5
2
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.7
21%
0.8
US
Service Corporation International
NYSE:SCI
12.1
5%
2.4
PH
G
Golden MV Holdings Inc
XPHS:HVN
633.8
N/A N/A
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
H & R Block Inc
NYSE:HRB
6.7
7%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
10
12%
0.8
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
20.3
14%
1.5
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -586.5 N/A N/A
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
E
Esthetics International Group Bhd
KLSE:EIG
Average EV/EBIT: 105
Negative Multiple: -36.9
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.7
11%
1.6
US
Service Corporation International
NYSE:SCI
16.3
5%
3.3
PH
G
Golden MV Holdings Inc
XPHS:HVN
644.2
N/A N/A
US
ADT Inc
NYSE:ADT
10.7
7%
1.5
US
H & R Block Inc
NYSE:HRB
7.6
8%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
11.8
10%
1.2
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
26.4
14%
1.9
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -258.6 N/A N/A
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A