PGLOBE Relative Valuation - Paragon Union Bhd

Watchlist Manager

Watchlist

Price: 0.715 MYR

Market Cap: 533.8m MYR

P	Paragon Union Bhd KLSE:PGLOBE	MY

Multiples-Based Value

The Multiples-Based Value for Paragon Union Bhd (PGLOBE) under the Base Case is 1.302 MYR. Compared with the current market price of 0.715 MYR, the stock appears Undervalued by 45%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

PGLOBE Multiples-Based Value

Base Case

Undervaluation 45%

Multiples-Based Value

Price MYR0.715

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
MY	P	Paragon Union Bhd KLSE:PGLOBE	533.8m MYR	1.8	5.8	7.4	7.4
US		Tempur Sealy International Inc NYSE:TPX	14.3B USD	2.9	36.8	21	26.3
US		Mohawk Industries Inc NYSE:MHK	6.4B USD	0.6	17.2	5.3	10.2
CN		Oppein Home Group Inc SSE:603833	32B CNY	1.8	13.3	12.5	12.5
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	27B CNY	1.4	16.9	14.1	14.1
TW		Nien Made Enterprise Co Ltd TWSE:8464	104.3B TWD	3.5	15.8	8.9	10
CN	H	HHC Changzhou Corp SZSE:301061	15.9B CNY	5	17.5	13.9	13.9
HK		Man Wah Holdings Ltd HKEX:1999	17.1B HKD	1	8.1	4.3	4.3
CN		Suofeiya Home Collection Co Ltd SZSE:002572	12.1B CNY	1.2	10.7	9.8	9.8
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	11.5B CNY	19.2	-374.6	-335.7	-335.7
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	11.6B CNY	55.7	-122.3	-153.4	-153.4

				Revenue Growth	P/S to Growth
MY	P	Paragon Union Bhd KLSE:PGLOBE	Average P/S: 8.5 1.8	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	2.9	19%	0.2
US		Mohawk Industries Inc NYSE:MHK	0.6	3%	0.2
CN		Oppein Home Group Inc SSE:603833	1.8	2%	0.9
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	1.4	8%	0.2
TW		Nien Made Enterprise Co Ltd TWSE:8464	3.5	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	5	27%	0.2
HK		Man Wah Holdings Ltd HKEX:1999	1	3%	0.3
CN		Suofeiya Home Collection Co Ltd SZSE:002572	1.2	2%	0.6
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	19.2	N/A	N/A
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	55.7	N/A	N/A

				Earnings Growth	PEG
MY	P	Paragon Union Bhd KLSE:PGLOBE	Average P/E: 15.8 5.8	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	36.8	25%	1.5
US		Mohawk Industries Inc NYSE:MHK	17.2	28%	0.6
CN		Oppein Home Group Inc SSE:603833	13.3	3%	4.4
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	16.9	18%	0.9
TW		Nien Made Enterprise Co Ltd TWSE:8464	15.8	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	17.5	27%	0.6
HK		Man Wah Holdings Ltd HKEX:1999	8.1	6%	1.4
CN		Suofeiya Home Collection Co Ltd SZSE:002572	10.7	-2%	N/A
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	Negative Multiple: -374.6	N/A	N/A
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	Negative Multiple: -122.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
MY	P	Paragon Union Bhd KLSE:PGLOBE	Average EV/EBITDA: 10.8 7.4	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	21	28%	0.7
US		Mohawk Industries Inc NYSE:MHK	5.3	4%	1.3
CN		Oppein Home Group Inc SSE:603833	12.5	17%	0.7
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	14.1	24%	0.6
TW		Nien Made Enterprise Co Ltd TWSE:8464	8.9	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	13.9	38%	0.4
HK		Man Wah Holdings Ltd HKEX:1999	4.3	1%	4.3
CN		Suofeiya Home Collection Co Ltd SZSE:002572	9.8	14%	0.7
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	Negative Multiple: -335.7	N/A	N/A
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	Negative Multiple: -153.4	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
MY	P	Paragon Union Bhd KLSE:PGLOBE	Average EV/EBIT: 12 7.4	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	26.3	27%	1
US		Mohawk Industries Inc NYSE:MHK	10.2	9%	1.1
CN		Oppein Home Group Inc SSE:603833	12.5	4%	3.1
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	14.1	13%	1.1
TW		Nien Made Enterprise Co Ltd TWSE:8464	10	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	13.9	31%	0.4
HK		Man Wah Holdings Ltd HKEX:1999	4.3	1%	4.3
CN		Suofeiya Home Collection Co Ltd SZSE:002572	9.8	3%	3.3
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	Negative Multiple: -335.7	N/A	N/A
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	Negative Multiple: -153.4	N/A	N/A

Paragon Union Bhd
KLSE:PGLOBE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PGLOBE Competitors Multiples
Paragon Union Bhd Competitors

See Also

Company

Help

Tools

Stocks

Paragon Union Bhd KLSE:PGLOBE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PGLOBE Competitors Multiples Paragon Union Bhd Competitors

See Also

Company

Help

Tools

Stocks

Paragon Union Bhd
KLSE:PGLOBE

PGLOBE Competitors Multiples
Paragon Union Bhd Competitors