M

MAG Holdings Berhad
KLSE:MAGNUM

Watchlist Manager
MAG Holdings Berhad
KLSE:MAGNUM
Watchlist
Price: 1.32 MYR
Market Cap: 1.9B MYR

Relative Value

The Relative Value of one MAGNUM stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.32 MYR, MAG Holdings Berhad 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.

MAGNUM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
49
Median 3Y
0.8
Median 5Y
0.9
Industry
1
Forward
0.8
vs History
80
vs Industry
46
Median 3Y
12.4
Median 5Y
12.6
Industry
16.3
Forward
10.3
vs History
66
vs Industry
39
Median 3Y
8.4
Median 5Y
9.9
Industry
10
vs History
90
vs Industry
32
Median 3Y
21.5
Median 5Y
23.1
Industry
16.4
vs History
50
vs Industry
70
Median 3Y
0.7
Median 5Y
0.8
Industry
1.5
vs History
68
vs Industry
48
Median 3Y
1
Median 5Y
1.1
Industry
1.2
Forward
0.9
vs History
95
vs Industry
33
Median 3Y
6.5
Median 5Y
7.2
Industry
4.8
vs History
95
vs Industry
43
Median 3Y
8.9
Median 5Y
10.8
Industry
10.1
Forward
7.3
vs History
95
vs Industry
51
Median 3Y
9.1
Median 5Y
11
Industry
13.3
Forward
7.3
vs History
71
vs Industry
36
Median 3Y
10
Median 5Y
12.8
Industry
11.4
vs History
71
vs Industry
36
Median 3Y
10.7
Median 5Y
13.5
Industry
15.7
vs History
55
vs Industry
64
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

MAGNUM Competitors Multiples
MAG Holdings Berhad 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
MAG Holdings Berhad
KLSE:MAGNUM
1.9B MYR 0.8 9.8 7 7
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
200.5B CHF 2.2 19.5 13 16.2
US
Mondelez International Inc
NASDAQ:MDLZ
72B USD 1.9 20.4 15.9 20.7
FR
Danone SA
PAR:BN
49B EUR 1.8 26.6 11.5 15.5
ZA
Tiger Brands Ltd
JSE:TBS
57.2B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
266.5B CNY 1.7 12.1 12.3 12.3
US
Hershey Co
NYSE:HSY
37B USD 3.2 27.2 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.3B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.5B CHF 4.9 42.8 24.9 33.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
212B CNY 7.5 30.9 28.2 28.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
M
MAG Holdings Berhad
KLSE:MAGNUM
Average EV/EBITDA: 20 741.3
7
8%
0.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.9
0%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.9
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.2
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
M
MAG Holdings Berhad
KLSE:MAGNUM
Average EV/EBIT: 35 382.1
7
10%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.2
1%
16.2
US
Mondelez International Inc
NASDAQ:MDLZ
20.7
-1%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
21%
0.6
US
Hershey Co
NYSE:HSY
20.5
-7%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.9
8%
4.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.2
12%
2.3