APAC Realty Ltd
SGX:CLN

Watchlist Manager
APAC Realty Ltd Logo
APAC Realty Ltd
SGX:CLN
Watchlist
Price: 0.44 SGD Market Closed
Market Cap: 158m SGD

Relative Value

The Relative Value of one CLN stock under the Base Case scenario is 1.28 SGD. Compared to the current market price of 0.44 SGD, APAC Realty Ltd is Undervalued by 66%.

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.

CLN Relative Value
Base Case
1.28 SGD
Undervaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
87
Median 3Y
0.3
Median 5Y
0.3
Industry
3.7
Forward
0.2
vs History
1
vs Industry
24
Median 3Y
12.5
Median 5Y
8.5
Industry
16.5
Forward
10.9
vs History
1
vs Industry
21
Median 3Y
7.6
Median 5Y
6.4
Industry
11.1
vs History
1
vs Industry
9
Median 3Y
10.3
Median 5Y
9
Industry
13
vs History
55
vs Industry
37
Median 3Y
1.1
Median 5Y
1.1
Industry
0.9
vs History
49
vs Industry
89
Median 3Y
0.3
Median 5Y
0.3
Industry
6.6
Forward
0.2
vs History
20
vs Industry
76
Median 3Y
2.9
Median 5Y
2.9
Industry
12
vs History
1
vs Industry
57
Median 3Y
5.5
Median 5Y
5.5
Industry
15.8
Forward
6.3
vs History
1
vs Industry
51
Median 3Y
6.7
Median 5Y
6.6
Industry
18.9
Forward
7.7
vs History
1
vs Industry
40
Median 3Y
6.8
Median 5Y
6.8
Industry
18.5
vs History
1
vs Industry
35
Median 3Y
7
Median 5Y
7
Industry
20
vs History
46
vs Industry
37
Median 3Y
0.9
Median 5Y
0.8
Industry
0.7

Multiples Across Competitors

CLN Competitors Multiples
APAC Realty Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
APAC Realty Ltd
SGX:CLN
158m SGD 0.3 21.9 9.2 12.6
US
CBRE Group Inc
NYSE:CBRE
37.5B USD 1 37.3 18.6 26.7
CN
Ke Holdings Inc
HKEX:2423
173.8B HKD 1.7 39.3 21.7 27.3
US
Zillow Group Inc
NASDAQ:ZG
16B USD 6.9 -197.1 148.3 -90.9
US
Jones Lang LaSalle Inc
NYSE:JLL
10.6B USD 0.4 19.7 10.9 14.1
CA
FirstService Corp
TSX:FSV
10.9B CAD 1.5 60.8 17.8 27
CA
Colliers International Group Inc
TSX:CIGI
8.4B CAD 1.2 42.1 12.9 21.4
US
Compass Inc
NYSE:COMP
3.1B USD 0.5 -42.2 88.2 -54
UK
Cushman & Wakefield PLC
NYSE:CWK
2.3B USD 0.2 14.3 8.8 11.3
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.2B HKD 1.2 11.4 5.7 6
US
Newmark Group Inc
NASDAQ:NMRK
2B USD 0.7 29.4 9.8 19.6
P/E Multiple
Earnings Growth PEG
SG
APAC Realty Ltd
SGX:CLN
Average P/E: 30.7
21.9
26%
0.8
US
CBRE Group Inc
NYSE:CBRE
37.3
37%
1
CN
K
Ke Holdings Inc
HKEX:2423
39.3
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -197.1 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19.7
24%
0.8
CA
FirstService Corp
TSX:FSV
60.8
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
42.1
41%
1
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -42.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
14.3
38%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.4
12%
0.9
US
Newmark Group Inc
NASDAQ:NMRK
29.4
77%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
APAC Realty Ltd
SGX:CLN
Average EV/EBIT: 18.4
12.6
16%
0.8
US
CBRE Group Inc
NYSE:CBRE
26.7
29%
0.9
CN
K
Ke Holdings Inc
HKEX:2423
27.3
41%
0.7
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -90.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.1
14%
1
CA
FirstService Corp
TSX:FSV
27
10%
2.7
CA
Colliers International Group Inc
TSX:CIGI
21.4
12%
1.8
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -54 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11.3
20%
0.6
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6
11%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
19.6
39%
0.5