GPHAROS Relative Valuation - Golden Pharos Bhd

Watchlist Manager

Watchlist

Price: 0.25 MYR 4.17% Market Closed

Market Cap: 35.2m MYR

Relative Value

The Relative Value of one GPHAROS stock under the Base Case scenario is hidden MYR. Compared to the current market price of 0.25 MYR, Golden Pharos 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.

What is Relative Valuation?

How is Relative Value calculated?

GPHAROS Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
MY	G	Golden Pharos Bhd KLSE:GPHAROS	35.2m MYR	0.6	-10.6	16.9	-24
SE		Svenska Cellulosa SCA AB STO:SCA B	78.7B SEK	3.9	24.6	19	34.2
US		Louisiana-Pacific Corp NYSE:LPX	5.9B USD	2.3	29.6	13.5	19
CA		West Fraser Timber Co Ltd TSX:WFG	7.4B CAD	0.9	-21.7	17.9	-20.7
CN		Chengxin Lithium Group Co Ltd SZSE:002240	32B CNY	7.7	-35.1	-49.5	-49.5
CA		Stella-Jones Inc TSX:SJ	5.3B CAD	1.5	15.4	10.5	13.6
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	19B CNY	13.5	-176	-347.2	-347.2
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	185.5B INR	3.8	80	33.5	46
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	13.6B CNY	1.5	18.6	19.5	19.5
CA		Canfor Corp TSX:CFP	1.7B CAD	0.3	-3.6	35.9	-7.3
ZA	Y	York Timber Holdings Ltd JSE:YRK	1B ZAR	0.5	3.2	9.6	33.2

				Revenue Growth	P/S to Growth
MY	G	Golden Pharos Bhd KLSE:GPHAROS	Average P/S: 3.3 0.6	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	3.9	5%	0.8
US		Louisiana-Pacific Corp NYSE:LPX	2.3	3%	0.8
CA		West Fraser Timber Co Ltd TSX:WFG	0.9	3%	0.3
CN		Chengxin Lithium Group Co Ltd SZSE:002240	7.7	29%	0.3
CA		Stella-Jones Inc TSX:SJ	1.5	5%	0.3
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	13.5	N/A	N/A
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	3.8	16%	0.2
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	1.5	4%	0.4
CA		Canfor Corp TSX:CFP	0.3	4%	0.1
ZA	Y	York Timber Holdings Ltd JSE:YRK	0.5	N/A	N/A

				Earnings Growth	PEG
MY	G	Golden Pharos Bhd KLSE:GPHAROS	Average P/E: 28.6 Negative Multiple: -10.6	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	24.6	12%	2
US		Louisiana-Pacific Corp NYSE:LPX	29.6	-5%	N/A
CA		West Fraser Timber Co Ltd TSX:WFG	Negative Multiple: -21.7	N/A	N/A
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -35.1	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	15.4	6%	2.6
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -176	N/A	N/A
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	80	49%	1.6
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	18.6	18%	1
CA		Canfor Corp TSX:CFP	Negative Multiple: -3.6	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	3.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
MY	G	Golden Pharos Bhd KLSE:GPHAROS	Average EV/EBITDA: 19.6 16.9	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	19	22%	0.9
US		Louisiana-Pacific Corp NYSE:LPX	13.5	-1%	N/A
CA		West Fraser Timber Co Ltd TSX:WFG	17.9	16%	1.1
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -49.5	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	10.5	4%	2.6
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -347.2	N/A	N/A
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	33.5	29%	1.2
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	19.5	19%	1
CA		Canfor Corp TSX:CFP	35.9	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	9.6	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
MY	G	Golden Pharos Bhd KLSE:GPHAROS	Average EV/EBIT: 27.6 Negative Multiple: -24	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	34.2	32%	1.1
US		Louisiana-Pacific Corp NYSE:LPX	19	-4%	N/A
CA		West Fraser Timber Co Ltd TSX:WFG	Negative Multiple: -20.7	73%	N/A
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -49.5	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	13.6	3%	4.5
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -347.2	N/A	N/A
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	46	32%	1.4
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	19.5	16%	1.2
CA		Canfor Corp TSX:CFP	Negative Multiple: -7.3	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	33.2	N/A	N/A

Golden Pharos Bhd
KLSE:GPHAROS

Relative Value

Valuation Multiples

Multiples Across Competitors

GPHAROS Competitors Multiples
Golden Pharos Bhd Competitors

See Also

Company

Help

Tools

Stocks

Golden Pharos Bhd KLSE:GPHAROS

Relative Value

Valuation Multiples

Multiples Across Competitors

GPHAROS Competitors Multiples Golden Pharos Bhd Competitors

See Also

Company

Help

Tools

Stocks

Golden Pharos Bhd
KLSE:GPHAROS

GPHAROS Competitors Multiples
Golden Pharos Bhd Competitors