Capital Ltd
LSE:CAPD

Watchlist Manager
Capital Ltd Logo
Capital Ltd
LSE:CAPD
Watchlist
Price: 125 GBX
Market Cap: 270.5m GBX

Relative Value

The Relative Value of one CAPD stock under the Base Case scenario is hidden GBX. Compared to the current market price of 125 GBX, Capital Ltd 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.

CAPD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
71
Median 3Y
0.7
Median 5Y
0.7
Industry
2.1
Forward
0
vs History
0
vs Industry
31
Median 3Y
9.1
Median 5Y
6.8
Industry
18.5
Forward
0.3
vs History
19
vs Industry
29
Median 3Y
3.4
Median 5Y
3.5
Industry
11.2
vs History
vs Industry
24
Median 3Y
8.6
Median 5Y
-13.6
Industry
14.3
vs History
9
vs Industry
55
Median 3Y
0.9
Median 5Y
0.9
Industry
1.8
vs History
38
vs Industry
22
Median 3Y
5.5
Median 5Y
3.7
Industry
3.2
Forward
0
vs History
38
vs Industry
16
Median 3Y
11.9
Median 5Y
9.2
Industry
6.9
vs History
36
vs Industry
7
Median 3Y
17.4
Median 5Y
15.9
Industry
11.1
Forward
0.2
vs History
19
vs Industry
4
Median 3Y
40.9
Median 5Y
28.4
Industry
13.4
Forward
0.3
vs History
38
vs Industry
7
Median 3Y
25.3
Median 5Y
19.4
Industry
11.3
vs History
47
vs Industry
4
Median 3Y
73.2
Median 5Y
36.3
Industry
12.1
vs History
38
vs Industry
11
Median 3Y
5.2
Median 5Y
3.4
Industry
1.7

Multiples Across Competitors

CAPD Competitors Multiples
Capital Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MU
Capital Ltd
LSE:CAPD
245.3m GBP 1 14.3 17.1 44
CN
China Oilfield Services Ltd
SSE:601808
74.3B CNY 1.5 18.1 15.5 15.5
SA
ADES Holding Company SJSC
SAU:2382
21.8B SAR 3.5 27.1 9.9 17.9
US
Noble Corp (Cayman Island)
NYSE:NE
5.2B USD 1.5 23.1 5.5 10.6
US
Noble Corporation PLC
CSE:NOBLE
31.4B DKK 1.4 21.5 5.3 10
CH
Transocean Ltd
NYSE:RIG
4.8B USD 1.2 -1.6 6.8 14.6
BM
Valaris Ltd
NYSE:VAL
3.8B USD 1.6 9.6 6.2 7.7
US
Helmerich and Payne Inc
NYSE:HP
3.2B USD 0.9 -19.4 5.9 21.5
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
2.7B USD 0.6 -19.8 4.1 -55.4
DK
Maersk Drilling A/S
F:72D
1.9B EUR 1.9 25 6.8 36.5
BM
Seadrill Ltd
NYSE:SDRL
2.2B USD 1.6 64.6 9.7 70.7
P/E Multiple
Earnings Growth PEG
MU
Capital Ltd
LSE:CAPD
Average P/E: 25.4
14.3
31%
0.5
CN
China Oilfield Services Ltd
SSE:601808
18.1
16%
1.1
SA
A
ADES Holding Company SJSC
SAU:2382
27.1
18%
1.5
US
Noble Corp (Cayman Island)
NYSE:NE
23.1
-3%
N/A
US
Noble Corporation PLC
CSE:NOBLE
21.5
-3%
N/A
CH
Transocean Ltd
NYSE:RIG
Negative Multiple: -1.6 N/A N/A
BM
Valaris Ltd
NYSE:VAL
9.6
10%
1
US
Helmerich and Payne Inc
NYSE:HP
Negative Multiple: -19.4 N/A N/A
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -19.8 N/A N/A
DK
M
Maersk Drilling A/S
F:72D
25
-29%
N/A
BM
Seadrill Ltd
NYSE:SDRL
64.6
-21%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MU
Capital Ltd
LSE:CAPD
Average EV/EBIT: 24.9
44
15%
2.9
CN
China Oilfield Services Ltd
SSE:601808
15.5
10%
1.6
SA
A
ADES Holding Company SJSC
SAU:2382
17.9
14%
1.3
US
Noble Corp (Cayman Island)
NYSE:NE
10.6
-4%
N/A
US
Noble Corporation PLC
CSE:NOBLE
10
-4%
N/A
CH
Transocean Ltd
NYSE:RIG
14.6
18%
0.8
BM
Valaris Ltd
NYSE:VAL
7.7
20%
0.4
US
Helmerich and Payne Inc
NYSE:HP
21.5
12%
1.8
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -55.4
40%
N/A
DK
M
Maersk Drilling A/S
F:72D
36.5
9%
4.1
BM
Seadrill Ltd
NYSE:SDRL
70.7
19%
3.7