S

Sapphire Corporation Ltd
SGX:BRD

Watchlist Manager
Sapphire Corporation Ltd
SGX:BRD
Watchlist
Price: 0.049 SGD 2.08%
Market Cap: 20m SGD

Relative Value

The Relative Value of one BRD stock under the Base Case scenario is 0.06 SGD. Compared to the current market price of 0.049 SGD, Sapphire Corporation Ltd is Undervalued by 19%.

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.

BRD Relative Value
Base Case
0.06 SGD
Undervaluation 19%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
84
Median 3Y
0.7
Median 5Y
0.5
Industry
0.9
vs History
4
vs Industry
5
Median 3Y
8.2
Median 5Y
5
Industry
16.1
vs History
vs Industry
57
Median 3Y
-9.4
Median 5Y
-5.3
Industry
9.4
vs History
vs Industry
41
Median 3Y
-3.5
Median 5Y
-1.9
Industry
14.7
vs History
55
vs Industry
92
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
vs History
42
vs Industry
87
Median 3Y
0.3
Median 5Y
0.2
Industry
1.1
vs History
12
vs Industry
35
Median 3Y
5.3
Median 5Y
0.6
Industry
5.4
vs History
4
vs Industry
24
Median 3Y
-1.1
Median 5Y
-1.5
Industry
9.7
vs History
vs Industry
43
Median 3Y
-8.7
Median 5Y
-3.9
Industry
12.5
vs History
vs Industry
57
Median 3Y
-1.8
Median 5Y
-0.1
Industry
10.8
vs History
vs Industry
44
Median 3Y
-1
Median 5Y
-0.2
Industry
13.2
vs History
20
vs Industry
91
Median 3Y
0.1
Median 5Y
0.1
Industry
0.9

Multiples Across Competitors

BRD Competitors Multiples
Sapphire Corporation Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Sapphire Corporation Ltd
SGX:BRD
20m SGD 0.3 79.3 26.1 -10.6
FR
Vinci SA
PAR:DG
67.1B EUR 0.9 14.1 6.6 9.6
US
Quanta Services Inc
NYSE:PWR
67B USD 2.5 65.8 30.1 47.2
IN
Larsen & Toubro Ltd
NSE:LT
5.5T INR 2 33.3 21 24.8
IN
Larsen and Toubro Ltd
F:LTO
51B EUR 1.9 32 20.2 23.9
NL
Ferrovial SE
AEX:FER
40.1B EUR 4.3 11.9 34 50.1
ES
Ferrovial SA
MAD:FER
40B EUR 4.3 11.9 33.9 49.9
US
Comfort Systems USA Inc
NYSE:FIX
34.3B USD 4.1 41 26.8 30.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
224.8B CNY 0.1 5.1 8.1 8.1
US
EMCOR Group Inc
NYSE:EME
28.8B USD 1.8 25.5 16.6 18.4
CA
WSP Global Inc
TSX:WSP
33.7B CAD 1.9 42.4 14.4 21
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
S
Sapphire Corporation Ltd
SGX:BRD
Average EV/EBIT: 28.3
Negative Multiple: -10.6
N/A N/A
FR
Vinci SA
PAR:DG
9.6
7%
1.4
US
Quanta Services Inc
NYSE:PWR
47.2
23%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
24.8
21%
1.2
IN
Larsen and Toubro Ltd
F:LTO
23.9
21%
1.1
NL
Ferrovial SE
AEX:FER
50.1
13%
3.9
ES
Ferrovial SA
MAD:FER
49.9
13%
3.8
US
Comfort Systems USA Inc
NYSE:FIX
30.2
23%
1.3
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
8.1
2%
4
US
EMCOR Group Inc
NYSE:EME
18.4
11%
1.7
CA
WSP Global Inc
TSX:WSP
21
16%
1.3