P

Propel Global Bhd
KLSE:PGB

Watchlist Manager
Propel Global Bhd
KLSE:PGB
Watchlist
Price: 0.075 MYR 7.14% Market Closed
Market Cap: 57.1m MYR

Relative Value

The Relative Value of one PGB stock under the Base Case scenario is 0.084 MYR. Compared to the current market price of 0.075 MYR, Propel Global Bhd is Undervalued by 11%.

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.

PGB Relative Value
Base Case
0.084 MYR
Undervaluation 11%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
70
Median 3Y
0.6
Median 5Y
0.9
Industry
0.9
vs History
vs Industry
45
Median 3Y
0.3
Median 5Y
-2.4
Industry
16
vs History
vs Industry
53
Median 3Y
-3.6
Median 5Y
-5.2
Industry
9
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-2.5
Industry
15
vs History
63
vs Industry
67
Median 3Y
0.9
Median 5Y
0.8
Industry
1.3
vs History
58
vs Industry
78
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1
vs History
61
vs Industry
75
Median 3Y
2.9
Median 5Y
3.3
Industry
5.5
vs History
vs Industry
60
Median 3Y
6.5
Median 5Y
6.3
Industry
10
vs History
vs Industry
56
Median 3Y
8.1
Median 5Y
8
Industry
12.7
vs History
vs Industry
56
Median 3Y
-3.1
Median 5Y
-3.7
Industry
10.4
vs History
vs Industry
15
Median 3Y
-3.3
Median 5Y
-3.7
Industry
12.8
vs History
82
vs Industry
76
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

PGB Competitors Multiples
Propel Global 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
Propel Global Bhd
KLSE:PGB
55m MYR 0.5 -2.4 -4.2 -3.5
FR
Vinci SA
PAR:DG
67.8B EUR 0.9 14.2 6.6 9.7
US
Quanta Services Inc
NYSE:PWR
65.6B USD 2.4 64.4 29.5 46.3
IN
Larsen & Toubro Ltd
NSE:LT
5.7T INR 2.1 34.9 22 26
IN
Larsen and Toubro Ltd
F:LTO
51B EUR 2 32.8 20.7 24.5
NL
Ferrovial SE
AEX:FER
39.8B EUR 4.3 11.8 33.8 49.8
ES
Ferrovial SA
MAD:FER
39.8B EUR 4.3 11.8 33.8 49.8
US
Comfort Systems USA Inc
NYSE:FIX
35.4B USD 4.3 42.3 27.7 31.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
212B CNY 0.1 4.8 10.8 10.8
DE
Hochtief AG
XETRA:HOT
25.5B EUR 0.7 29.9 13.1 19.4
US
EMCOR Group Inc
NYSE:EME
28.6B USD 1.8 25.3 16.4 18.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
P
Propel Global Bhd
KLSE:PGB
Average EV/EBITDA: 21.5
Negative Multiple: -4.2
N/A N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
29.5
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
22
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
20.7
18%
1.2
NL
Ferrovial SE
AEX:FER
33.8
9%
3.8
ES
Ferrovial SA
MAD:FER
33.8
9%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
27.7
25%
1.1
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
DE
H
Hochtief AG
XETRA:HOT
13.1
5%
2.6
US
EMCOR Group Inc
NYSE:EME
16.4
11%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
P
Propel Global Bhd
KLSE:PGB
Average EV/EBIT: 28.6
Negative Multiple: -3.5
N/A N/A
FR
Vinci SA
PAR:DG
9.7
7%
1.4
US
Quanta Services Inc
NYSE:PWR
46.3
23%
2
IN
Larsen & Toubro Ltd
NSE:LT
26
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
24.5
21%
1.2
NL
Ferrovial SE
AEX:FER
49.8
12%
4.1
ES
Ferrovial SA
MAD:FER
49.8
12%
4.1
US
Comfort Systems USA Inc
NYSE:FIX
31.2
26%
1.2
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
7%
1.5
DE
H
Hochtief AG
XETRA:HOT
19.4
6%
3.2
US
EMCOR Group Inc
NYSE:EME
18.3
11%
1.7