Relative Value

The Relative Value of one 43E stock under the Base Case scenario is 0.0001 SGD. Compared to the current market price of 0.003 SGD, Vcplus Ltd 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.

43E Relative Value
Base Case
0.0001 SGD
Overvaluation 95%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

43E Competitors Multiples
Vcplus 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
MY
Vcplus Ltd
SGX:43E
17m SGD 49 -7 -7.2 -6.6
AU
BHP Group Ltd
ASX:BHP
245.3B AUD 3.2 18.3 4.7 6
AU
Rio Tinto Ltd
ASX:RIO
242.7B AUD 3 15.9 5.6 8.1
UK
Rio Tinto PLC
LSE:RIO
102.6B GBP 0 0.1 0 0
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.5T MXN 5.2 20.5 0.6 0.7
CH
Glencore PLC
LSE:GLEN
57.5B GBP 0 -0.4 0 0.1
CN
CMOC Group Ltd
SSE:603993
494B CNY 2.4 25.3 14.3 14.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CN
China Molybdenum Co Ltd
OTC:CMCLF
61.6B USD 2.1 22 85.8 85.8
UK
Anglo American PLC
LSE:AAL
38.2B GBP 0 -0.1 0 0
ZA
African Rainbow Minerals Ltd
JSE:ARI
42.9B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
MY
Vcplus Ltd
SGX:43E
Average P/E: 21
Negative Multiple: -7
N/A N/A
AU
BHP Group Ltd
ASX:BHP
18.3
6%
3
AU
Rio Tinto Ltd
ASX:RIO
15.9
2%
8
UK
Rio Tinto PLC
LSE:RIO
0.1
2%
0.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
20.5
16%
1.3
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -0.4 N/A N/A
CN
CMOC Group Ltd
SSE:603993
25.3
24%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
22
25%
0.9
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -0.1 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
Vcplus Ltd
SGX:43E
Average EV/EBITDA: 14.6
Negative Multiple: -7.2
N/A N/A
AU
BHP Group Ltd
ASX:BHP
4.7
3%
1.6
AU
Rio Tinto Ltd
ASX:RIO
5.6
7%
0.8
UK
Rio Tinto PLC
LSE:RIO
0
8%
0
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
0.6
10%
0.1
CH
Glencore PLC
LSE:GLEN
0
17%
0
CN
CMOC Group Ltd
SSE:603993
14.3
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
85.8
24%
3.6
UK
Anglo American PLC
LSE:AAL
0
4%
0
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
Vcplus Ltd
SGX:43E
Average EV/EBIT: 16.1
Negative Multiple: -6.6
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6
2%
3
AU
Rio Tinto Ltd
ASX:RIO
8.1
9%
0.9
UK
Rio Tinto PLC
LSE:RIO
0
8%
0
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
0.7
10%
0.1
CH
Glencore PLC
LSE:GLEN
0.1
29%
0
CN
CMOC Group Ltd
SSE:603993
14.3
19%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
85.8
19%
4.5
UK
Anglo American PLC
LSE:AAL
0
9%
0
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A