U

UWC Bhd
KLSE:UWC

Watchlist Manager
UWC Bhd
KLSE:UWC
Watchlist
Price: 1.9 MYR -1.55% Market Closed
Market Cap: 27m MYR

Relative Value

The Relative Value of one UWC stock under the Base Case scenario is 127.73 MYR. Compared to the current market price of 1.9 MYR, UWC Bhd is Undervalued by 99%.

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.

UWC Relative Value
Base Case
127.73 MYR
Undervaluation 99%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
7
Median 3Y
0.2
Median 5Y
0.2
Industry
1.6
Forward
0.1
vs History
31
vs Industry
4
Median 3Y
1.2
Median 5Y
0.9
Industry
21
Forward
33.4
vs History
vs Industry
7
Median 3Y
0.8
Median 5Y
0.8
Industry
14.4
vs History
vs Industry
3
Median 3Y
0.4
Median 5Y
1
Industry
20.6
vs History
98
vs Industry
10
Median 3Y
0.1
Median 5Y
0.1
Industry
1.8
vs History
vs Industry
7
Median 3Y
-0.1
Median 5Y
-0.1
Industry
1.7
Forward
-0
vs History
vs Industry
23
Median 3Y
-0.2
Median 5Y
-0.1
Industry
6.2
vs History
vs Industry
9
Median 3Y
-0.7
Median 5Y
-0.2
Industry
12.2
Forward
-0.2
vs History
vs Industry
6
Median 3Y
-0.8
Median 5Y
-0.3
Industry
16.2
Forward
-0.2
vs History
3
vs Industry
7
Median 3Y
-0.6
Median 5Y
-0.3
Industry
14.5
vs History
26
vs Industry
3
Median 3Y
-0.4
Median 5Y
-0.2
Industry
17.9
vs History
vs Industry
7
Median 3Y
-0.1
Median 5Y
-0.1
Industry
1.3

Multiples Across Competitors

UWC Competitors Multiples
UWC Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
UWC Bhd
KLSE:UWC
27m MYR 0.1 1.2 -0.3 -0.5
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
83.6B USD 4.2 24.6 18.1 22.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
11.8T JPY 2.3 48 21.9 30.9
SE
Atlas Copco AB
STO:ATCO A
745B SEK 4.2 25.5 16.3 20.3
US
Illinois Tool Works Inc
NYSE:ITW
70.8B USD 4.5 21 17.4 19.1
CH
Schindler Holding AG
SIX:SCHP
31.9B CHF 2.8 33.6 20.2 25.5
US
Otis Worldwide Corp
NYSE:OTIS
37.9B USD 2.7 24.7 22.7 25.1
US
Barnes Group Inc
NYSE:B
37.1B USD 2.8 16 5.6 7.7
FI
Kone Oyj
OMXH:KNEBV
29B EUR 2.6 30.2 18.2 22.5
US
Ingersoll Rand Inc
NYSE:IR
32.5B USD 4.5 39.5 18.3 24.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
U
UWC Bhd
KLSE:UWC
Average EV/EBITDA: 17 197.9
Negative Multiple: -0.3
68%
N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.1
8%
2.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.9
12%
1.8
SE
Atlas Copco AB
STO:ATCO A
16.3
4%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
17.4
3%
5.8
CH
Schindler Holding AG
SIX:SCHP
20.2
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
22.7
8%
2.8
US
Barnes Group Inc
NYSE:B
5.6
16%
0.4
FI
K
Kone Oyj
OMXH:KNEBV
18.2
9%
2
US
Ingersoll Rand Inc
NYSE:IR
18.3
9%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
U
UWC Bhd
KLSE:UWC
Average EV/EBIT: 21 036.7
Negative Multiple: -0.5
101%
N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.2
11%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
30.9
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
20.3
5%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
19.1
3%
6.4
CH
Schindler Holding AG
SIX:SCHP
25.5
10%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
25.1
8%
3.1
US
Barnes Group Inc
NYSE:B
7.7
14%
0.6
FI
K
Kone Oyj
OMXH:KNEBV
22.5
10%
2.2
US
Ingersoll Rand Inc
NYSE:IR
24.4
15%
1.6