M

Mr DIY Group M Bhd
KLSE:MRDIY

Watchlist Manager
Mr DIY Group M Bhd
KLSE:MRDIY
Watchlist
Price: 1.47 MYR -2.65% Market Closed
Market Cap: 13.9B MYR

Relative Value

The Relative Value of one MRDIY stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.47 MYR, Mr DIY Group M 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.

MRDIY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
10
Median 3Y
3.4
Median 5Y
3.9
Industry
0.6
Forward
2.6
vs History
95
vs Industry
19
Median 3Y
27.2
Median 5Y
32.7
Industry
17
Forward
21
vs History
80
vs Industry
18
Median 3Y
17.8
Median 5Y
23.6
Industry
8.6
vs History
71
vs Industry
14
Median 3Y
42.5
Median 5Y
42.5
Industry
17.3
vs History
93
vs Industry
7
Median 3Y
8.6
Median 5Y
10.5
Industry
1.7
vs History
93
vs Industry
10
Median 3Y
3.7
Median 5Y
4.2
Industry
0.7
Forward
2.8
vs History
93
vs Industry
14
Median 3Y
8.1
Median 5Y
9.9
Industry
2.3
vs History
90
vs Industry
22
Median 3Y
14.1
Median 5Y
16.2
Industry
8.5
Forward
11.5
vs History
88
vs Industry
22
Median 3Y
19.3
Median 5Y
22.3
Industry
13.2
Forward
16.1
vs History
79
vs Industry
19
Median 3Y
19.2
Median 5Y
24.9
Industry
10.1
vs History
84
vs Industry
23
Median 3Y
25.8
Median 5Y
35.4
Industry
14.4
vs History
95
vs Industry
8
Median 3Y
5.1
Median 5Y
6.1
Industry
1.1

Multiples Across Competitors

MRDIY Competitors Multiples
Mr DIY Group M 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
Mr DIY Group M Bhd
KLSE:MRDIY
13.9B MYR 2.9 22.6 12 16.8
US
Home Depot Inc
NYSE:HD
353B USD 2.1 24.2 15.7 18.6
US
Lowe's Companies Inc
NYSE:LOW
139.4B USD 1.7 20.6 14.2 17.1
ZA
Italtile Ltd
JSE:ITE
10.9B Zac 0 0 0 0
UK
Kingfisher PLC
LSE:KGF
5.6B GBP 0.4 30.2 5.4 10.7
US
Floor & Decor Holdings Inc
NYSE:FND
6.8B USD 1.5 31.5 13.2 24.6
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.4B USD 2.8 22.4 11.9 16.7
ZA
Cashbuild Ltd
JSE:CSB
2.9B Zac 0 0 0 0
TH
Home Product Center PCL
SET:HMPRO
83B THB 1.2 13.5 8.4 12
SE
Clas Ohlson AB
STO:CLAS B
22.9B SEK 1.9 24.3 18.4 18.4
TH
MR. D.I.Y. Holding (Thailand) PCL
SET:MRDIYT
55.1B THB 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
Average EV/EBITDA: 12.4
12
5%
2.4
US
Home Depot Inc
NYSE:HD
15.7
4%
3.9
US
Lowe's Companies Inc
NYSE:LOW
14.2
5%
2.8
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
5.4
4%
1.3
US
Floor & Decor Holdings Inc
NYSE:FND
13.2
12%
1.1
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
11.9
5%
2.4
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
8%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
8.4
2%
4.2
SE
Clas Ohlson AB
STO:CLAS B
18.4
9%
2
TH
M
MR. D.I.Y. Holding (Thailand) PCL
SET:MRDIYT
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
Average EV/EBIT: 16.9
16.8
5%
3.4
US
Home Depot Inc
NYSE:HD
18.6
4%
4.7
US
Lowe's Companies Inc
NYSE:LOW
17.1
5%
3.4
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
10.7
6%
1.8
US
Floor & Decor Holdings Inc
NYSE:FND
24.6
13%
1.9
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.7
5%
3.3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
14%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
12
1%
12
SE
Clas Ohlson AB
STO:CLAS B
18.4
12%
1.5
TH
M
MR. D.I.Y. Holding (Thailand) PCL
SET:MRDIYT
Not Available N/A N/A