J

JAG Bhd
KLSE:JAG

Watchlist Manager
JAG Bhd
KLSE:JAG
Watchlist
Price: 0.31 MYR Market Closed
Market Cap: 233.2m MYR

Relative Value

The Relative Value of one JAG stock under the Base Case scenario is 0.26 MYR. Compared to the current market price of 0.31 MYR, JAG Bhd is Overvalued by 17%.

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.

JAG Relative Value
Base Case
0.26 MYR
Overvaluation 17%
Relative Value
Price
J
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2
vs History
vs Industry
17
Median 3Y
27.4
Median 5Y
12.6
Industry
17.3
vs History
vs Industry
27
Median 3Y
9
Median 5Y
11.6
Industry
10.1
vs History
vs Industry
12
Median 3Y
7.2
Median 5Y
5.8
Industry
17
vs History
3
vs Industry
65
Median 3Y
0.9
Median 5Y
0.8
Industry
1.7
vs History
11
vs Industry
51
Median 3Y
0.9
Median 5Y
0.8
Industry
1.5
vs History
4
vs Industry
45
Median 3Y
3.7
Median 5Y
3.2
Industry
4.3
vs History
0
vs Industry
31
Median 3Y
11
Median 5Y
8.3
Industry
8.7
vs History
vs Industry
22
Median 3Y
15.3
Median 5Y
10.6
Industry
12.7
vs History
vs Industry
23
Median 3Y
10.2
Median 5Y
11
Industry
10.9
vs History
vs Industry
6
Median 3Y
16.2
Median 5Y
18
Industry
15
vs History
4
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

JAG Competitors Multiples
JAG 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
JAG Bhd
KLSE:JAG
222.2m MYR 1 -28.7 22.7 -195.3
US
Waste Management Inc
NYSE:WM
89B USD 3.6 34.7 15.6 25.5
US
Republic Services Inc
NYSE:RSG
65.8B USD 4 31.2 14.9 23.5
CA
Waste Connections Inc
TSX:WCN
59.2B CAD 4.6 68.5 16.9 28.6
US
Rollins Inc
NYSE:ROL
29.4B USD 8 57 35.4 41.5
US
Veralto Corp
NYSE:VLTO
25.5B USD 4.7 27.9 19.1 20.3
UK
Rentokil Initial PLC
LSE:RTO
11.9B GBP 1.7 35.6 11.7 21.8
CA
GFL Environmental Inc
TSX:GFL
21.2B CAD 3.1 6 15.8 66.3
US
Clean Harbors Inc
NYSE:CLH
13.5B USD 2.3 34.9 14.1 23.7
US
Tetra Tech Inc
NASDAQ:TTEK
9.5B USD 2.1 38.3 15 16.4
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
61.3B CNY 13.4 16 934.4 874.3 874.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
J
JAG Bhd
KLSE:JAG
Average EV/EBIT: 114.2
Negative Multiple: -195.3
N/A N/A
US
Waste Management Inc
NYSE:WM
25.5
13%
2
US
Republic Services Inc
NYSE:RSG
23.5
6%
3.9
CA
Waste Connections Inc
TSX:WCN
28.6
10%
2.9
US
Rollins Inc
NYSE:ROL
41.5
13%
3.2
US
Veralto Corp
NYSE:VLTO
20.3
9%
2.3
UK
Rentokil Initial PLC
LSE:RTO
21.8
12%
1.8
CA
GFL Environmental Inc
TSX:GFL
66.3
29%
2.3
US
Clean Harbors Inc
NYSE:CLH
23.7
6%
4
US
Tetra Tech Inc
NASDAQ:TTEK
16.4
5%
3.3
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
874.3
N/A N/A