G

GDB Holdings Bhd
KLSE:GDB

Watchlist Manager
GDB Holdings Bhd
KLSE:GDB
Watchlist
Price: 0.38 MYR 5.56% Market Closed
Market Cap: 391.9m MYR

Relative Value

The Relative Value of one GDB stock under the Base Case scenario is 0.56 MYR. Compared to the current market price of 0.38 MYR, GDB Holdings Bhd is Undervalued by 32%.

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.

GDB Relative Value
Base Case
0.56 MYR
Undervaluation 32%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Multiples Across Competitors

GDB Competitors Multiples
GDB 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
GDB Holdings Bhd
KLSE:GDB
356.3m MYR 0.6 5.4 2.9 3.1
FR
Vinci SA
PAR:DG
65.8B EUR 0.9 13.8 6.5 9.5
US
Quanta Services Inc
NYSE:PWR
69.5B USD 2.6 68.3 31.1 48.9
IN
Larsen & Toubro Ltd
NSE:LT
5.1T INR 1.9 31.4 19.9 23.5
IN
Larsen and Toubro Ltd
F:LTO
47B EUR 1.9 30.9 2 108 2 489.3
NL
Ferrovial SE
AEX:FER
40.9B EUR 4.5 12.6 38.9 58.2
ES
Ferrovial SA
MAD:FER
40.9B EUR 4.5 12.7 39 58.3
US
Comfort Systems USA Inc
NYSE:FIX
39.4B USD 4.7 47.1 30.9 34.8
DE
Hochtief AG
XETRA:HOT
27.4B EUR 0.7 32.2 14 20.7
US
EMCOR Group Inc
NYSE:EME
31B USD 1.9 27.5 17.9 19.9
CN
China State Construction Engineering Corp Ltd
SSE:601668
209.1B CNY 0.1 4.8 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
G
GDB Holdings Bhd
KLSE:GDB
Average EV/EBITDA: 210.9
2.9
N/A N/A
FR
Vinci SA
PAR:DG
6.5
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.1
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
19.9
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 108
18%
117.1
NL
Ferrovial SE
AEX:FER
38.9
9%
4.3
ES
Ferrovial SA
MAD:FER
39
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
30.9
25%
1.2
DE
H
Hochtief AG
XETRA:HOT
14
5%
2.8
US
EMCOR Group Inc
NYSE:EME
17.9
11%
1.6
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
G
GDB Holdings Bhd
KLSE:GDB
Average EV/EBIT: 252.4
3.1
N/A N/A
FR
Vinci SA
PAR:DG
9.5
7%
1.4
US
Quanta Services Inc
NYSE:PWR
48.9
24%
2
IN
Larsen & Toubro Ltd
NSE:LT
23.5
21%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 489.3
21%
118.5
NL
Ferrovial SE
AEX:FER
58.2
12%
4.8
ES
Ferrovial SA
MAD:FER
58.3
12%
4.9
US
Comfort Systems USA Inc
NYSE:FIX
34.8
29%
1.2
DE
H
Hochtief AG
XETRA:HOT
20.7
6%
3.5
US
EMCOR Group Inc
NYSE:EME
19.9
11%
1.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
7%
1.5