Relative Value

The Relative Value of one DISA Ltd stock under the Base Case scenario is 0.001 SGD. Compared to the current market price of 0.001 SGD, DISA Ltd is Overvalued by 38%.

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.

Relative Value
Base Case
0.001 SGD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
DISA 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
SG
DISA Ltd
SGX:532
13.8m SGD 2.3 -5.4 -4.1 -3.9
ZA
Datatec Ltd
JSE:DTC
177.4m ZAR 0 0 0 0
US
CDW Corp
NASDAQ:CDW
16.8B USD 0.8 16 11.4 13.5
US
TD Synnex Corp
NYSE:SNX
12.3B USD 0.2 16.1 8.2 10.8
CN
Unisplendour Corp Ltd
SZSE:000938
75.5B CNY 0.8 54.1 25.9 25.9
US
Arrow Electronics Inc
NYSE:ARW
6.1B USD 0.2 12.8 9.4 11
TW
WT Microelectronics Co Ltd
TWSE:3036
192.3B TWD 0.2 16.6 12.9 13.9
JP
Canon Marketing Japan Inc
TSE:8060
747.9B JPY 1.1 18.7 8.3 10.6
US
Avnet Inc
NASDAQ:AVT
4.2B USD 0.2 17.9 10.2 11.4
CN
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
27.2B CNY 1.2 88.8 43.9 43.9
TW
Synnex Technology International Corp
TWSE:2347
111.3B TWD 0.3 12.7 20.5 21.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
DISA Ltd
SGX:532
Average EV/EBITDA: 16.8
Negative Multiple: -4.1
N/A N/A
ZA
D
Datatec Ltd
JSE:DTC
Not Available
12%
N/A
US
CDW Corp
NASDAQ:CDW
11.4
7%
1.6
US
TD Synnex Corp
NYSE:SNX
8.2
9%
0.9
CN
Unisplendour Corp Ltd
SZSE:000938
25.9
27%
1
US
Arrow Electronics Inc
NYSE:ARW
9.4
8%
1.2
TW
WT Microelectronics Co Ltd
TWSE:3036
12.9
N/A N/A
JP
Canon Marketing Japan Inc
TSE:8060
8.3
6%
1.4
US
Avnet Inc
NASDAQ:AVT
10.2
14%
0.7
CN
S
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
43.9
N/A N/A
TW
Synnex Technology International Corp
TWSE:2347
20.5
4%
5.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
DISA Ltd
SGX:532
Average EV/EBIT: 18.1
Negative Multiple: -3.9
N/A N/A
ZA
D
Datatec Ltd
JSE:DTC
Not Available
16%
N/A
US
CDW Corp
NASDAQ:CDW
13.5
10%
1.3
US
TD Synnex Corp
NYSE:SNX
10.8
16%
0.7
CN
Unisplendour Corp Ltd
SZSE:000938
25.9
24%
1.1
US
Arrow Electronics Inc
NYSE:ARW
11
10%
1.1
TW
WT Microelectronics Co Ltd
TWSE:3036
13.9
N/A N/A
JP
Canon Marketing Japan Inc
TSE:8060
10.6
N/A N/A
US
Avnet Inc
NASDAQ:AVT
11.4
18%
0.6
CN
S
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
43.9
N/A N/A
TW
Synnex Technology International Corp
TWSE:2347
21.9
0%
N/A