W

WMG Holdings Bhd
KLSE:WMG

Watchlist Manager
WMG Holdings Bhd
KLSE:WMG
Watchlist
Price: 0.415 MYR Market Closed
Market Cap: 359.9m MYR

Relative Value

The Relative Value of one WMG stock under the Base Case scenario is 0.416 MYR. Compared to the current market price of 0.415 MYR, WMG Holdings Bhd is Fairly Valued.

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.

WMG Relative Value
Base Case
0.416 MYR
Fairly Valued
Relative Value
Price
W
Worst Case
Base Case
Best Case

Multiples Across Competitors

WMG Competitors Multiples
WMG Holdings 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
WMG Holdings Bhd
KLSE:WMG
359.9m MYR 1.9 31 8.6 9.5
JP
Mitsubishi Corp
TSE:8058
20T JPY 1.1 27.4 28.9 54.3
JP
Mitsui & Co Ltd
TSE:8031
17.9T JPY 1.3 20.8 25.5 41.7
JP
Itochu Corp
TSE:8001
16T JPY 1.1 17.3 16.6 27.2
JP
Marubeni Corp
TSE:8002
9T JPY 1.1 17.7 21.8 38.5
US
Fastenal Co
NASDAQ:FAST
51.1B USD 6.2 40.6 27.7 30.7
US
W W Grainger Inc
NYSE:GWW
49.5B USD 2.8 29 18.5 20.4
US
WW Grainger Inc
XMUN:GWW
42.9B EUR 2.8 29.4 18.9 20.8
US
United Rentals Inc
NYSE:URI
45.4B USD 2.8 18.2 8.1 14.5
JP
Sumitomo Corp
TSE:8053
6.8T JPY 0.9 12.3 14.7 23.6
US
Ferguson Enterprises Inc
NYSE:FERG
42.5B USD 3.3 54 36.6 41.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
W
WMG Holdings Bhd
KLSE:WMG
Average EV/EBITDA: 20.5
8.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
28.9
4%
7.2
JP
Mitsui & Co Ltd
TSE:8031
25.5
7%
3.6
JP
Itochu Corp
TSE:8001
16.6
5%
3.3
JP
Marubeni Corp
TSE:8002
21.8
2%
10.9
US
Fastenal Co
NASDAQ:FAST
27.7
10%
2.8
US
W W Grainger Inc
NYSE:GWW
18.5
11%
1.7
US
W
WW Grainger Inc
XMUN:GWW
18.9
11%
1.7
US
United Rentals Inc
NYSE:URI
8.1
9%
0.9
JP
Sumitomo Corp
TSE:8053
14.7
3%
4.9
US
Ferguson Enterprises Inc
NYSE:FERG
36.6
48%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
W
WMG Holdings Bhd
KLSE:WMG
Average EV/EBIT: 29.4
9.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
54.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
41.7
N/A N/A
JP
Itochu Corp
TSE:8001
27.2
N/A N/A
JP
Marubeni Corp
TSE:8002
38.5
N/A N/A
US
Fastenal Co
NASDAQ:FAST
30.7
10%
3.1
US
W W Grainger Inc
NYSE:GWW
20.4
11%
1.9
US
W
WW Grainger Inc
XMUN:GWW
20.8
11%
1.9
US
United Rentals Inc
NYSE:URI
14.5
10%
1.5
JP
Sumitomo Corp
TSE:8053
23.6
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
41.9
48%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett