U

Uoa Development Bhd
KLSE:UOADEV

Watchlist Manager
Uoa Development Bhd
KLSE:UOADEV
Watchlist
Price: 1.68 MYR
Market Cap: 4.4B MYR

Relative Value

The Relative Value of one UOADEV stock under the Base Case scenario is 1.18 MYR. Compared to the current market price of 1.68 MYR, Uoa Development Bhd is Overvalued by 30%.

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.

UOADEV Relative Value
Base Case
1.18 MYR
Overvaluation 30%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
21
Median 3Y
8.8
Median 5Y
8.1
Industry
2.1
Forward
6.9
vs History
60
vs Industry
19
Median 3Y
16.6
Median 5Y
16
Industry
15.7
Forward
15.7
vs History
6
vs Industry
2
Median 3Y
19.9
Median 5Y
12.3
Industry
9.8
vs History
6
vs Industry
1
Median 3Y
20.9
Median 5Y
12.9
Industry
12.8
vs History
30
vs Industry
49
Median 3Y
0.8
Median 5Y
0.7
Industry
1.6
vs History
34
vs Industry
32
Median 3Y
5
Median 5Y
3.5
Industry
3.1
Forward
4.1
vs History
30
vs Industry
22
Median 3Y
13.3
Median 5Y
7.4
Industry
6.3
vs History
28
vs Industry
19
Median 3Y
8.7
Median 5Y
6.5
Industry
10.2
Forward
7.2
vs History
25
vs Industry
20
Median 3Y
8.7
Median 5Y
6.6
Industry
12.1
Forward
7.4
vs History
6
vs Industry
3
Median 3Y
10.4
Median 5Y
6.8
Industry
10.8
vs History
6
vs Industry
1
Median 3Y
10.9
Median 5Y
7.1
Industry
12
vs History
30
vs Industry
50
Median 3Y
0.6
Median 5Y
0.4
Industry
1.5

Multiples Across Competitors

UOADEV Competitors Multiples
Uoa Development Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Uoa Development Bhd
KLSE:UOADEV
4.4B MYR 8.1 15.3 8.7 9.2
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
CA
Australian Goldfields Ltd
OTC:GRXXF
2.7T USD 0 -7 751 791.7 -7 751 788.1 -7 751 788.1
US
GE Vernova LLC
NYSE:GEV
108.2B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
87B Zac 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
86.4B USD 251.1 2 872 2 441 2 526.6
IN
Vasundhara Rasayans Ltd
BSE:538634
6.3T INR 16 894.2 106 735.8 97 849.9 102 062.5
US
Coupang Inc
F:788
37.2B EUR 1.4 273.4 43.4 86.5
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
500.4T IDR 11.5 47.9 28.7 28.7
CH
Galderma Group AG
SIX:GALD
23.6B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
20.5B USD 15.8 -42.4 -34.3 -33.3
P/S Multiple
Revenue Growth P/S to Growth
MY
U
Uoa Development Bhd
KLSE:UOADEV
Average P/S: 2 863.7
8.1
15%
0.5
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
8%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-2%
N/A
US
C
China Industrial Group Inc
OTC:CIND
251.1
N/A N/A
IN
V
Vasundhara Rasayans Ltd
BSE:538634
16 894.2
N/A N/A
US
Coupang Inc
F:788
1.4
14%
0.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
11.5
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
14%
N/A
US
R
Reddit Inc
NYSE:RDDT
15.8
31%
0.5
P/E Multiple
Earnings Growth PEG
MY
U
Uoa Development Bhd
KLSE:UOADEV
Average P/E: 21 988.9
15.3
2%
7.7
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 751 791.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
38%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 872
N/A N/A
IN
V
Vasundhara Rasayans Ltd
BSE:538634
106 735.8
N/A N/A
US
Coupang Inc
F:788
273.4
136%
2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
47.9
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -42.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
U
Uoa Development Bhd
KLSE:UOADEV
Average EV/EBITDA: 20 074.3
8.7
11%
0.8
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 751 788.1 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
8%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 441
N/A N/A
IN
V
Vasundhara Rasayans Ltd
BSE:538634
97 849.9
N/A N/A
US
Coupang Inc
F:788
43.4
61%
0.7
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
28.7
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -34.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
U
Uoa Development Bhd
KLSE:UOADEV
Average EV/EBIT: 20 942.7
9.2
13%
0.7
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 751 788.1 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
78%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 526.6
N/A N/A
IN
V
Vasundhara Rasayans Ltd
BSE:538634
102 062.5
N/A N/A
US
Coupang Inc
F:788
86.5
83%
1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
28.7
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
35%
N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -33.3 N/A N/A