W

Willowglen Msc Bhd
KLSE:WILLOW

Watchlist Manager
Willowglen Msc Bhd
KLSE:WILLOW
Watchlist
Price: 0.28 MYR 3.7%
Market Cap: 138.9m MYR
Section:
 

Relative Value

The Relative Value of one WILLOW stock under the Base Case scenario is 0.24 MYR. Compared to the current market price of 0.28 MYR, Willowglen Msc Bhd is Overvalued by 16%.

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
Base Case
0.24 MYR
Overvaluation 16%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
0
vs Industry
80
Median 3Y
0.7
Median 5Y
0.8
Industry
2.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
34
Median 3Y
10.8
Median 5Y
10.1
Industry
22.3
More Details
6.7
P/OCF
P/OCF
Price to OCF
6.7
vs History
7
vs Industry
52
Median 3Y
6.6
Median 5Y
6.4
Industry
16.1
More Details
7.7
P/FCFE
P/FCFE
Price to FCFE
7.7
vs History
4
vs Industry
40
Median 3Y
7.3
Median 5Y
-11.2
Industry
20.7
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
0
vs Industry
79
Median 3Y
0.8
Median 5Y
0.8
Industry
2.9
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
0
vs Industry
81
Median 3Y
0.5
Median 5Y
0.5
Industry
2.4
More Details
1.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.7
vs History
0
vs Industry
70
Median 3Y
2
Median 5Y
1.6
Industry
4.9
More Details
27.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
27.1
vs History
0
vs Industry
49
Median 3Y
6.1
Median 5Y
5.6
Industry
12.2
More Details
27.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
27.1
vs History
0
vs Industry
48
Median 3Y
6.2
Median 5Y
6
Industry
15.9
More Details
4.2
EV/OCF
EV/OCF
Enterprise Value to OCF
4.2
vs History
3
vs Industry
54
Median 3Y
4.1
Median 5Y
3.9
Industry
14.7
More Details
4.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
4.7
vs History
0
vs Industry
45
Median 3Y
4
Median 5Y
-6
Industry
17.3
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
0
vs Industry
79
Median 3Y
0.6
Median 5Y
0.7
Industry
2.4
More Details

Multiples Across Competitors

WILLOW Competitors Multiples
Willowglen Msc Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Willowglen Msc Bhd
KLSE:WILLOW
135.7m MYR 0.7 -10.5 27.1 27.1
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.1 33.9 20.1 26
US
Oracle Corp
NYSE:ORCL
544.9B USD 8.9 35.3 23.7 32.4
US
ServiceNow Inc
NYSE:NOW
151.8B USD 12 87.7 60.7 84.3
US
Palo Alto Networks Inc
NASDAQ:PANW
130.5B USD 13.7 116.8 78.3 99.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
116.9B USD 25.6 -372.2 -2 032.9 -356.2
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.4 21.9 36.9
US
Fortinet Inc
NASDAQ:FTNT
58B USD 8.8 30.9 25.5 27.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
35.1B USD 12.4 -856 12 660.6 -249.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.3B USD 17.9 -102.5 -2 121.8 -166.8
P/E Multiple
Earnings Growth PEG
MY
W
Willowglen Msc Bhd
KLSE:WILLOW
Average P/E: 156.6
Negative Multiple: -10.5 		N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
33.9
18%
1.9
US
Oracle Corp
NYSE:ORCL
35.3
36%
1
US
ServiceNow Inc
NYSE:NOW
87.7
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
116.8
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -372.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.4
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: -856 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -102.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
W
Willowglen Msc Bhd
KLSE:WILLOW
Average EV/EBITDA: 1 465.2
27.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.1
20%
1
US
Oracle Corp
NYSE:ORCL
23.7
43%
0.6
US
ServiceNow Inc
NYSE:NOW
60.7
53%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
78.3
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 032.9
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.9
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.5
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 660.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 121.8 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
W
Willowglen Msc Bhd
KLSE:WILLOW
Average EV/EBIT: 88.8
27.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
26
17%
1.5
US
Oracle Corp
NYSE:ORCL
32.4
38%
0.9
US
ServiceNow Inc
NYSE:NOW
84.3
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
99.8
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -356.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.9
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.4
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -249.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -166.8 N/A N/A

See Also

Summary
WILLOW intrinsic value, competitors valuation, and company profile.
DCF Valuation
WILLOW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WILLOW stock valuation using valuation multiples.
Wall Street Estimates
WILLOW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WILLOW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.