W

Willowglen Msc Bhd
KLSE:WILLOW

Watchlist Manager
Willowglen Msc Bhd
KLSE:WILLOW
Watchlist
Price: 0.265 MYR
Market Cap: 131.4m MYR

Relative Value

The Relative Value of one WILLOW stock under the Base Case scenario is hidden MYR. Compared to the current market price of 0.265 MYR, Willowglen Msc Bhd is hidden .

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.

WILLOW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
80
Median 3Y
0.7
Median 5Y
0.8
Industry
2.4
vs History
vs Industry
34
Median 3Y
10.8
Median 5Y
10.1
Industry
22.3
vs History
4
vs Industry
52
Median 3Y
6.6
Median 5Y
6.4
Industry
16.1
vs History
4
vs Industry
40
Median 3Y
7.3
Median 5Y
-11.2
Industry
20.7
vs History
0
vs Industry
79
Median 3Y
0.8
Median 5Y
0.8
Industry
2.9
vs History
0
vs Industry
81
Median 3Y
0.5
Median 5Y
0.5
Industry
2.4
vs History
0
vs Industry
70
Median 3Y
2
Median 5Y
1.6
Industry
4.9
vs History
0
vs Industry
49
Median 3Y
6.1
Median 5Y
5.6
Industry
12.2
vs History
0
vs Industry
48
Median 3Y
6.2
Median 5Y
6
Industry
15.9
vs History
0
vs Industry
54
Median 3Y
4.1
Median 5Y
3.9
Industry
14.7
vs History
0
vs Industry
45
Median 3Y
4
Median 5Y
-6
Industry
17.3
vs History
0
vs Industry
79
Median 3Y
0.6
Median 5Y
0.7
Industry
2.4

Multiples Across Competitors

WILLOW Competitors Multiples
Willowglen Msc 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
Willowglen Msc Bhd
KLSE:WILLOW
128.5m MYR 0.6 -10 24.8 24.8
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 12 33.5 19.9 25.7
US
Oracle Corp
NYSE:ORCL
562.3B USD 9.2 36.5 24.4 33.3
US
ServiceNow Inc
NYSE:NOW
153.1B USD 12.1 88.5 61.3 85
US
Palo Alto Networks Inc
NASDAQ:PANW
122.7B USD 12.8 109.8 73.4 93.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114.3B USD 25 -363.9 -1 986.2 -348
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.7 22 37.1
US
Fortinet Inc
NASDAQ:FTNT
57.9B USD 8.8 30.9 25.4 27.3
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
35.2B USD 12.4 -857 12 675.7 -250.1
IL
Cyberark Software Ltd
NASDAQ:CYBR
22B USD 16.9 -96.8 -2 002.7 -157.4
P/E Multiple
Earnings Growth PEG
MY
W
Willowglen Msc Bhd
KLSE:WILLOW
Average P/E: 155.8
Negative Multiple: -10
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
33.5
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.5
36%
1
US
ServiceNow Inc
NYSE:NOW
88.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
109.8
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -363.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.7
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.9
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -857 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -96.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
W
Willowglen Msc Bhd
KLSE:WILLOW
Average EV/EBITDA: 1 466.2
24.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.9
20%
1
US
Oracle Corp
NYSE:ORCL
24.4
43%
0.6
US
ServiceNow Inc
NYSE:NOW
61.3
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
73.4
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 986.2
184%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.4
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 675.7
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 002.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
W
Willowglen Msc Bhd
KLSE:WILLOW
Average EV/EBIT: 88
24.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.7
17%
1.5
US
Oracle Corp
NYSE:ORCL
33.3
38%
0.9
US
ServiceNow Inc
NYSE:NOW
85
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
93.6
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -348 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.1
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.3
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -250.1 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -157.4 N/A N/A