CBDG Relative Valuation - Compagnie du Cambodge SA

Watchlist Manager

Watchlist

Price: 98 EUR -1.01% Market Closed

Market Cap: €5.9B

C	Compagnie du Cambodge SA PAR:CBDG	FR
Q	Quang Nam Transportation Construction JSC VN:QTC	VN

Relative Value

The Relative Value of one CBDG stock under the Base Case scenario is 5.14 EUR. Compared to the current market price of 98 EUR, Compagnie du Cambodge SA is Overvalued by 95%.

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.

What is Relative Valuation?

How is Relative Value calculated?

CBDG Relative Value

Base Case

Overvaluation 95%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
FR	C	Compagnie du Cambodge SA PAR:CBDG	5.9B EUR	61.1	149.5	-983.7	-729.9
US		Union Pacific Corp NYSE:UNP	139.3B USD	5.8	19.8	13.8	17.3
US		CSX Corp NASDAQ:CSX	71B USD	5.2	25.2	14.2	19.2
CA		Canadian Pacific Railway Ltd TSX:CP	96.6B CAD	6.5	23.7	15.5	21
US		Norfolk Southern Corp NYSE:NSC	63.1B USD	5.3	22.3	14.1	18.8
CA		Canadian National Railway Co TSX:CNR	83.1B CAD	4.9	18	12.2	15.8
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	248.1B CNY	5.8	19	14.9	14.9
US	K	Kansas City Southern LSE:0JQ4	4.2B USD	1.4	43.3	5	6.6
HK		MTR Corp Ltd HKEX:66	204.3B HKD	3.7	13.9	12.2	12.2
JP		East Japan Railway Co TSE:9020	4T JPY	1.3	17.7	11	23.1
JP		Central Japan Railway Co TSE:9022	3.9T JPY	2	7.3	8.1	10.1

				Revenue Growth	P/S to Growth
FR	C	Compagnie du Cambodge SA PAR:CBDG	Average P/S: 9.4 61.1	N/A	N/A
US		Union Pacific Corp NYSE:UNP	5.8	4%	1.4
US		CSX Corp NASDAQ:CSX	5.2	4%	1.3
CA		Canadian Pacific Railway Ltd TSX:CP	6.5	7%	0.9
US		Norfolk Southern Corp NYSE:NSC	5.3	4%	1.3
CA		Canadian National Railway Co TSX:CNR	4.9	4%	1.2
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	5.8	4%	1.5
US	K	Kansas City Southern LSE:0JQ4	1.4	N/A	N/A
HK		MTR Corp Ltd HKEX:66	3.7	8%	0.5
JP		East Japan Railway Co TSE:9020	1.3	6%	0.2
JP		Central Japan Railway Co TSE:9022	2	3%	0.7

				Earnings Growth	PEG
FR	C	Compagnie du Cambodge SA PAR:CBDG	Average P/E: 32.7 149.5	N/A	N/A
US		Union Pacific Corp NYSE:UNP	19.8	8%	2.5
US		CSX Corp NASDAQ:CSX	25.2	14%	1.8
CA		Canadian Pacific Railway Ltd TSX:CP	23.7	15%	1.6
US		Norfolk Southern Corp NYSE:NSC	22.3	5%	4.5
CA		Canadian National Railway Co TSX:CNR	18	8%	2.2
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	19	5%	3.8
US	K	Kansas City Southern LSE:0JQ4	43.3	N/A	N/A
HK		MTR Corp Ltd HKEX:66	13.9	-4%	N/A
JP		East Japan Railway Co TSE:9020	17.7	12%	1.5
JP		Central Japan Railway Co TSE:9022	7.3	7%	1

				EBITDA Growth	EV/EBITDA to Growth
FR	C	Compagnie du Cambodge SA PAR:CBDG	Average EV/EBITDA: 12.1 Negative Multiple: -983.7	N/A	N/A
US		Union Pacific Corp NYSE:UNP	13.8	7%	2
US		CSX Corp NASDAQ:CSX	14.2	7%	2
CA		Canadian Pacific Railway Ltd TSX:CP	15.5	10%	1.5
US		Norfolk Southern Corp NYSE:NSC	14.1	5%	2.8
CA		Canadian National Railway Co TSX:CNR	12.2	5%	2.4
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	14.9	13%	1.1
US	K	Kansas City Southern LSE:0JQ4	5	N/A	N/A
HK		MTR Corp Ltd HKEX:66	12.2	N/A	N/A
JP		East Japan Railway Co TSE:9020	11	7%	1.6
JP		Central Japan Railway Co TSE:9022	8.1	4%	2

				EBIT Growth	EV/EBIT to Growth
FR	C	Compagnie du Cambodge SA PAR:CBDG	Average EV/EBIT: 15.9 Negative Multiple: -729.9	N/A	N/A
US		Union Pacific Corp NYSE:UNP	17.3	7%	2.5
US		CSX Corp NASDAQ:CSX	19.2	9%	2.1
CA		Canadian Pacific Railway Ltd TSX:CP	21	13%	1.6
US		Norfolk Southern Corp NYSE:NSC	18.8	6%	3.1
CA		Canadian National Railway Co TSX:CNR	15.8	6%	2.6
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	14.9	4%	3.7
US	K	Kansas City Southern LSE:0JQ4	6.6	N/A	N/A
HK		MTR Corp Ltd HKEX:66	12.2	-14%	N/A
JP		East Japan Railway Co TSE:9020	23.1	N/A	N/A
JP		Central Japan Railway Co TSE:9022	10.1	N/A	N/A

Compagnie du Cambodge SA
PAR:CBDG

Relative Value

Valuation Multiples

Multiples Across Competitors

CBDG Competitors Multiples
Compagnie du Cambodge SA Competitors

See Also

Company

Help

Tools

Stocks

Compagnie du Cambodge SA PAR:CBDG

Relative Value

Valuation Multiples

Multiples Across Competitors

CBDG Competitors Multiples Compagnie du Cambodge SA Competitors

See Also

Company

Help

Tools

Stocks

Compagnie du Cambodge SA
PAR:CBDG

CBDG Competitors Multiples
Compagnie du Cambodge SA Competitors