K

KORI Holdings Ltd
SGX:5VC

Watchlist Manager
KORI Holdings Ltd
SGX:5VC
Watchlist
Price: 0.118 SGD -0.84% Market Closed
Market Cap: 11.7m SGD

Relative Value

5VC doesn't have a meaningful market cap.

The Relative Value of one 5VC stock under the Base Case scenario is 0.178 SGD. Compared to the current market price of 0.118 SGD, KORI Holdings Ltd 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.

5VC Relative Value
Base Case
0.178 SGD
Undervaluation 34%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
42
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9
vs History
39
vs Industry
23
Median 3Y
16.5
Median 5Y
13.9
Industry
16
vs History
28
vs Industry
21
Median 3Y
14.1
Median 5Y
9.2
Industry
9
vs History
vs Industry
Median 3Y
-12.3
Median 5Y
-36.9
Industry
15
vs History
95
vs Industry
87
Median 3Y
0.3
Median 5Y
0.3
Industry
1.3
vs History
52
vs Industry
44
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1
vs History
39
vs Industry
57
Median 3Y
3.2
Median 5Y
2.5
Industry
5.5
vs History
77
vs Industry
52
Median 3Y
4.2
Median 5Y
4.2
Industry
10
vs History
87
vs Industry
30
Median 3Y
7
Median 5Y
8.3
Industry
12.7
vs History
28
vs Industry
21
Median 3Y
15.3
Median 5Y
9.7
Industry
10.4
vs History
20
vs Industry
23
Median 3Y
12.5
Median 5Y
2.6
Industry
12.8
vs History
74
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9

Multiples Across Competitors

5VC Competitors Multiples
KORI Holdings 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
KORI Holdings Ltd
SGX:5VC
11.7m SGD 0.7 16.4 3.1 5.3
FR
Vinci SA
PAR:DG
69.5B EUR 0.9 14.6 6.8 9.9
US
Quanta Services Inc
NYSE:PWR
63.9B USD 2.3 62.7 28.8 45.2
IN
Larsen & Toubro Ltd
NSE:LT
5.5T INR 2 33.6 21.2 25.1
IN
Larsen and Toubro Ltd
F:LTO
51.9B EUR 2 33.2 21 24.7
NL
Ferrovial SE
AEX:FER
41.6B EUR 4.5 12.8 38.4 57.5
ES
Ferrovial SA
MAD:FER
41.6B EUR 4.5 12.8 38.4 57.4
US
Comfort Systems USA Inc
NYSE:FIX
34.6B USD 4.2 41.3 27.1 30.5
DE
Hochtief AG
XETRA:HOT
27.8B EUR 0.7 32.6 14.2 21
CN
China State Construction Engineering Corp Ltd
SSE:601668
214.5B CNY 0.1 4.9 10.8 10.8
US
EMCOR Group Inc
NYSE:EME
28.4B USD 1.8 25.2 16.3 18.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
K
KORI Holdings Ltd
SGX:5VC
Average EV/EBITDA: 20.6
3.1
N/A N/A
FR
Vinci SA
PAR:DG
6.8
6%
1.1
US
Quanta Services Inc
NYSE:PWR
28.8
21%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
21.2
18%
1.2
IN
Larsen and Toubro Ltd
F:LTO
21
18%
1.2
NL
Ferrovial SE
AEX:FER
38.4
9%
4.3
ES
Ferrovial SA
MAD:FER
38.4
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
27.1
25%
1.1
DE
H
Hochtief AG
XETRA:HOT
14.2
5%
2.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.8
11%
1
US
EMCOR Group Inc
NYSE:EME
16.3
11%
1.5