W

Willowglen Msc Bhd
KLSE:WILLOW

Watchlist Manager
Willowglen Msc Bhd
KLSE:WILLOW
Watchlist
Price: 0.27 MYR Market Closed
Market Cap: 133.9m 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 0.27 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

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
130.9m MYR 0.7 -10.2 25.5 25.5
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.5 32.1 19.1 24.7
US
Oracle Corp
NYSE:ORCL
525.3B USD 8.6 33.8 22.9 31.3
US
ServiceNow Inc
NYSE:NOW
131.7B USD 10.4 76.1 52.5 72.8
US
Palo Alto Networks Inc
NASDAQ:PANW
127B USD 13.3 113.4 75.9 96.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
111.8B USD 24.4 -354.3 -1 931.7 -338.5
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 25.4 42.9
US
Fortinet Inc
NASDAQ:FTNT
55.8B USD 8.5 29.8 24.5 26.3
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
33.3B USD 11.7 -808.8 11 927.4 -235.3
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.9B USD 17.4 -99.9 -2 066.5 -162.5
P/E Multiple
Earnings Growth PEG
MY
W
Willowglen Msc Bhd
KLSE:WILLOW
Average P/E: 153.8
Negative Multiple: -10.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
32.1
18%
1.8
US
Oracle Corp
NYSE:ORCL
33.8
36%
0.9
US
ServiceNow Inc
NYSE:NOW
76.1
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
113.4
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -354.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.3
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
29.8
12%
2.5
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -808.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -99.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
W
Willowglen Msc Bhd
KLSE:WILLOW
Average EV/EBITDA: 1 382.5
25.5
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.1
20%
1
US
Oracle Corp
NYSE:ORCL
22.9
43%
0.5
US
ServiceNow Inc
NYSE:NOW
52.5
53%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
75.9
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 931.7
184%
N/A
US
V
VMware Inc
XETRA:BZF1
25.4
19%
1.3
US
Fortinet Inc
NASDAQ:FTNT
24.5
17%
1.4
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
11 927.4
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 066.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
W
Willowglen Msc Bhd
KLSE:WILLOW
Average EV/EBIT: 87.1
25.5
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
24.7
17%
1.5
US
Oracle Corp
NYSE:ORCL
31.3
38%
0.8
US
ServiceNow Inc
NYSE:NOW
72.8
65%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
96.8
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -338.5 N/A N/A
US
V
VMware Inc
XETRA:BZF1
42.9
30%
1.4
US
Fortinet Inc
NASDAQ:FTNT
26.3
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -235.3 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -162.5 N/A N/A