UEMS Relative Valuation - UEM Sunrise Bhd

Watchlist Manager

Watchlist

Price: 0.465 MYR -4.12% Market Closed

Market Cap: 2.4B MYR

U	UEM Sunrise Bhd KLSE:UEMS	MY
	Intense Technologies Ltd NSE:INTENTECH	IN

Relative Value

The Relative Value of one UEMS stock under the Base Case scenario is 1.198 MYR. Compared to the current market price of 0.465 MYR, UEM Sunrise Bhd is Undervalued by 61%.

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.

What is Relative Valuation?

How is Relative Value calculated?

UEMS Relative Value

Base Case

Undervaluation 61%

Relative Value

Price

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	U	UEM Sunrise Bhd KLSE:UEMS	2.4B MYR	1.4	33.1	28.3	28.3
HK		China Resources Land Ltd HKEX:1109	209.2B HKD	0.6	6.8	5.5	5.5
HK		CK Asset Holdings Ltd HKEX:1113	159B HKD	2.7	14.7	15.2	15.2
HK		Henderson Land Development Co Ltd HKEX:12	153.8B HKD	6.7	25.5	81.1	81.1
HK		China Overseas Land & Investment Ltd HKEX:688	135.7B HKD	0.7	8.6	10.7	10.7
VN	V	Vinhomes JSC VN:VHM	410.7T VND	2.7	10	12.2	13
HK		Sino Land Co Ltd HKEX:83	110.6B HKD	11.6	29.7	17.6	18.5
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	83.1B CNY	0.4	23.4	16.5	16.5
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	74.7B CNY	0.2	-77.6	18.4	18.4
IN		Macrotech Developers Ltd NSE:LODHA	795B INR	4.9	23.8	16.2	17.2
CN		Longfor Group Holdings Ltd HKEX:960	60B HKD	0.4	6.4	15.9	16

				Revenue Growth	P/S to Growth
MY	U	UEM Sunrise Bhd KLSE:UEMS	Average P/S: 2.9 1.4	5%	0.3
HK		China Resources Land Ltd HKEX:1109	0.6	0%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	2.7	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	6.7	6%	1.1
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.7	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	11.6	6%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.4	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.2	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	4.9	19%	0.3
CN		Longfor Group Holdings Ltd HKEX:960	0.4	-11%	N/A

				Earnings Growth	PEG
MY	U	UEM Sunrise Bhd KLSE:UEMS	Average P/E: 18.2 33.1	31%	1.1
HK		China Resources Land Ltd HKEX:1109	6.8	1%	6.8
HK		CK Asset Holdings Ltd HKEX:1113	14.7	16%	0.9
HK		Henderson Land Development Co Ltd HKEX:12	25.5	20%	1.3
HK		China Overseas Land & Investment Ltd HKEX:688	8.6	0%	N/A
VN	V	Vinhomes JSC VN:VHM	10	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	29.7	9%	3.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	23.4	10%	2.3
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -77.6	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	23.8	20%	1.2
CN		Longfor Group Holdings Ltd HKEX:960	6.4	-18%	N/A

				EBITDA Growth	EV/EBITDA to Growth
MY	U	UEM Sunrise Bhd KLSE:UEMS	Average EV/EBITDA: 21.6 28.3	25%	1.1
HK		China Resources Land Ltd HKEX:1109	5.5	3%	1.8
HK		CK Asset Holdings Ltd HKEX:1113	15.2	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	81.1	30%	2.7
HK		China Overseas Land & Investment Ltd HKEX:688	10.7	1%	10.7
VN	V	Vinhomes JSC VN:VHM	12.2	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	17.6	7%	2.5
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.5	22%	0.8
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.4	2%	9.2
IN		Macrotech Developers Ltd NSE:LODHA	16.2	19%	0.9
CN		Longfor Group Holdings Ltd HKEX:960	15.9	-3%	N/A

				EBIT Growth	EV/EBIT to Growth
MY	U	UEM Sunrise Bhd KLSE:UEMS	Average EV/EBIT: 21.8 28.3	21%	1.3
HK		China Resources Land Ltd HKEX:1109	5.5	1%	5.5
HK		CK Asset Holdings Ltd HKEX:1113	15.2	7%	2.2
HK		Henderson Land Development Co Ltd HKEX:12	81.1	31%	2.6
HK		China Overseas Land & Investment Ltd HKEX:688	10.7	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	13	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	18.5	9%	2.1
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.5	13%	1.3
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.4	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	17.2	19%	0.9
CN		Longfor Group Holdings Ltd HKEX:960	16	-7%	N/A

UEM Sunrise Bhd
KLSE:UEMS

Relative Value

Valuation Multiples

Multiples Across Competitors

UEMS Competitors Multiples
UEM Sunrise Bhd Competitors

See Also

Company

Help

Tools

Stocks

UEM Sunrise Bhd KLSE:UEMS

Relative Value

Valuation Multiples

Multiples Across Competitors

UEMS Competitors Multiples UEM Sunrise Bhd Competitors

See Also

Company

Help

Tools

Stocks

UEM Sunrise Bhd
KLSE:UEMS

UEMS Competitors Multiples
UEM Sunrise Bhd Competitors