K

Kub Malaysia Bhd
KLSE:KUB

Watchlist Manager
Kub Malaysia Bhd
KLSE:KUB
Watchlist
Price: 0.96 MYR Market Closed
Market Cap: 535m MYR

Relative Value

The Relative Value of one KUB stock under the Base Case scenario is 0.34 MYR. Compared to the current market price of 0.96 MYR, Kub Malaysia Bhd is Overvalued by 65%.

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.

KUB Relative Value
Base Case
0.34 MYR
Overvaluation 65%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
68
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
vs History
42
vs Industry
30
Median 3Y
9.1
Median 5Y
8.6
Industry
12.2
vs History
15
vs Industry
26
Median 3Y
12
Median 5Y
12.1
Industry
5.2
vs History
33
vs Industry
29
Median 3Y
12.2
Median 5Y
10.2
Industry
11.1
vs History
11
vs Industry
65
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
vs History
15
vs Industry
84
Median 3Y
0
Median 5Y
-0.1
Industry
2.2
vs History
22
vs Industry
26
Median 3Y
0
Median 5Y
-0.9
Industry
5.3
vs History
11
vs Industry
48
Median 3Y
0
Median 5Y
-0.2
Industry
6.7
vs History
12
vs Industry
44
Median 3Y
0
Median 5Y
-0.2
Industry
10.1
vs History
7
vs Industry
40
Median 3Y
0
Median 5Y
-0.7
Industry
7
vs History
23
vs Industry
28
Median 3Y
0.3
Median 5Y
0.8
Industry
11.6
vs History
12
vs Industry
76
Median 3Y
0
Median 5Y
-0.1
Industry
1

Multiples Across Competitors

KUB Competitors Multiples
Kub Malaysia 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
Kub Malaysia Bhd
KLSE:KUB
535m MYR 0.7 8.8 1.7 2.5
CA
Enbridge Inc
TSX:ENB
138.3B CAD 2.1 24.4 14.4 21.9
US
Williams Companies Inc
NYSE:WMB
74.7B USD 6.5 31.6 16 25.5
US
Enterprise Products Partners LP
NYSE:EPD
69.6B USD 1.3 12 10.7 14.6
US
Kinder Morgan Inc
NYSE:KMI
61.1B USD 3.7 22.3 13.4 20.6
US
Energy Transfer LP
NYSE:ET
58.1B USD 0.7 13.4 7.9 12.7
CA
TC Energy Corp
TSX:TRP
77.9B CAD 6.2 22.8 15.8 23.1
US
MPLX LP
NYSE:MPLX
54B USD 4.2 11.1 10.6 13.1
US
ONEOK Inc
NYSE:OKE
46.1B USD 1.4 13.6 10.3 12.9
US
Cheniere Energy Inc
NYSE:LNG
43B USD 2.3 10.7 7.6 9
US
Targa Resources Corp
NYSE:TRGP
38.9B USD 2.2 24.1 12 17.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
K
Kub Malaysia Bhd
KLSE:KUB
Average EV/EBITDA: 11
1.7
N/A N/A
CA
Enbridge Inc
TSX:ENB
14.4
14%
1
US
Williams Companies Inc
NYSE:WMB
16
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.7
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.4
11%
1.2
US
Energy Transfer LP
NYSE:ET
7.9
9%
0.9
CA
TC Energy Corp
TSX:TRP
15.8
13%
1.2
US
MPLX LP
NYSE:MPLX
10.6
8%
1.3
US
ONEOK Inc
NYSE:OKE
10.3
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.6
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
K
Kub Malaysia Bhd
KLSE:KUB
Average EV/EBIT: 15.8
2.5
N/A N/A
CA
Enbridge Inc
TSX:ENB
21.9
15%
1.5
US
Williams Companies Inc
NYSE:WMB
25.5
23%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
14.6
5%
2.9
US
Kinder Morgan Inc
NYSE:KMI
20.6
11%
1.9
US
Energy Transfer LP
NYSE:ET
12.7
7%
1.8
CA
TC Energy Corp
TSX:TRP
23.1
16%
1.4
US
MPLX LP
NYSE:MPLX
13.1
7%
1.9
US
ONEOK Inc
NYSE:OKE
12.9
10%
1.3
US
Cheniere Energy Inc
NYSE:LNG
9
-1%
N/A
US
Targa Resources Corp
NYSE:TRGP
17.8
15%
1.2