K

Ke Holdings Inc
NYSE:BEKE

Watchlist Manager
Ke Holdings Inc
NYSE:BEKE
Watchlist
Price: 16.82 USD -3.22% Market Closed
Market Cap: 20.5B USD

Relative Value

The Relative Value of one BEKE stock under the Base Case scenario is 25.61 USD. Compared to the current market price of 16.82 USD, Ke Holdings Inc is Undervalued by 34%.

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.

BEKE Relative Value
Base Case
25.61 USD
Undervaluation 34%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
59
Median 3Y
1.8
Median 5Y
1.8
Industry
3.8
Forward
1.4
vs History
21
vs Industry
12
Median 3Y
36.6
Median 5Y
32
Industry
16.3
Forward
70.2
vs History
19
vs Industry
11
Median 3Y
19.9
Median 5Y
20.5
Industry
11.2
vs History
19
vs Industry
13
Median 3Y
20.5
Median 5Y
21.2
Industry
12.8
vs History
54
vs Industry
12
Median 3Y
2
Median 5Y
2
Industry
0.9
vs History
86
vs Industry
74
Median 3Y
1.1
Median 5Y
1.1
Industry
6.8
Forward
0.9
vs History
73
vs Industry
66
Median 3Y
4.4
Median 5Y
4.5
Industry
12.5
vs History
47
vs Industry
8
Median 3Y
25.6
Median 5Y
24.5
Industry
15.9
Forward
11.9
vs History
43
vs Industry
10
Median 3Y
25.4
Median 5Y
23.5
Industry
19.2
Forward
18.2
vs History
19
vs Industry
35
Median 3Y
13.3
Median 5Y
13.6
Industry
18.5
vs History
19
vs Industry
33
Median 3Y
13.6
Median 5Y
14.3
Industry
20.7
vs History
67
vs Industry
9
Median 3Y
1.5
Median 5Y
1.5
Industry
0.8

Multiples Across Competitors

BEKE Competitors Multiples
Ke Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Ke Holdings Inc
NYSE:BEKE
152.2B USD 1.3 39.3 25.1 25.1
US
CBRE Group Inc
NYSE:CBRE
50.2B USD 1.3 40.9 22.2 33.9
US
Jones Lang LaSalle Inc
NYSE:JLL
16.6B USD 0.7 26.4 14.4 18.1
US
Zillow Group Inc
NASDAQ:ZG
16.2B USD 6.5 -505 87 -167.2
CA
Colliers International Group Inc
TSX:CIGI
10.3B CAD 1.4 63.2 14.3 23.7
CA
FirstService Corp
TSX:FSV
9.8B CAD 1.3 50.9 14.9 22.8
US
Compass Inc
NYSE:COMP
6.5B USD 1 -115.4 89 -187.2
US
Opendoor Technologies Inc
NASDAQ:OPEN
6.1B USD 1.3 -19.3 -39.3 -31.3
UK
Cushman & Wakefield PLC
NYSE:CWK
3.9B USD 0.4 17.3 10.5 12.9
US
Newmark Group Inc
NASDAQ:NMRK
3.1B USD 1 30.3 12.5 22.7
HK
China Overseas Property Holdings Ltd
HKEX:2669
15.7B HKD 1.1 10.2 5 5
P/E Multiple
Earnings Growth PEG
CN
K
Ke Holdings Inc
NYSE:BEKE
Average P/E: 34.8
39.3
-12%
N/A
US
CBRE Group Inc
NYSE:CBRE
40.9
39%
1
US
Jones Lang LaSalle Inc
NYSE:JLL
26.4
26%
1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -505 N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
63.2
39%
1.6
CA
FirstService Corp
TSX:FSV
50.9
33%
1.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -115.4 N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -19.3 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
17.3
44%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
30.3
83%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
10.2
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
K
Ke Holdings Inc
NYSE:BEKE
Average EV/EBIT: 20.5
25.1
30%
0.8
US
CBRE Group Inc
NYSE:CBRE
33.9
30%
1.1
US
Jones Lang LaSalle Inc
NYSE:JLL
18.1
17%
1.1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -167.2 N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
23.7
16%
1.5
CA
FirstService Corp
TSX:FSV
22.8
10%
2.3
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -187.2 N/A N/A
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -31.3 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.9
20%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
22.7
41%
0.6
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5
8%
0.6