PropNex Ltd
SGX:OYY

Watchlist Manager
PropNex Ltd Logo
PropNex Ltd
SGX:OYY
Watchlist
Price: 1.89 SGD -1.56% Market Closed
Market Cap: 1.4B SGD

Relative Value

The Relative Value of one OYY stock under the Base Case scenario is 1.92 SGD. Compared to the current market price of 1.89 SGD, PropNex Ltd is Undervalued by 2%.

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.

OYY Relative Value
Base Case
1.92 SGD
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
71
Median 3Y
0.8
Median 5Y
0.7
Industry
3.8
Forward
1.3
vs History
6
vs Industry
25
Median 3Y
13.7
Median 5Y
11
Industry
16.3
Forward
17.7
vs History
11
vs Industry
14
Median 3Y
13.6
Median 5Y
11.1
Industry
11.1
vs History
11
vs Industry
15
Median 3Y
14.4
Median 5Y
11.7
Industry
12.8
vs History
6
vs Industry
3
Median 3Y
5.5
Median 5Y
5.1
Industry
0.9
vs History
6
vs Industry
80
Median 3Y
0.6
Median 5Y
0.5
Industry
6.9
Forward
1.1
vs History
6
vs Industry
52
Median 3Y
6.4
Median 5Y
5.2
Industry
12.5
vs History
6
vs Industry
40
Median 3Y
8.8
Median 5Y
6.6
Industry
15.8
Forward
13.4
vs History
6
vs Industry
42
Median 3Y
9.4
Median 5Y
7
Industry
19
Forward
13.4
vs History
6
vs Industry
37
Median 3Y
10.7
Median 5Y
8.6
Industry
18.4
vs History
6
vs Industry
34
Median 3Y
10.8
Median 5Y
8.7
Industry
20.4
vs History
vs Industry
0
Median 3Y
-58.5
Median 5Y
-14.6
Industry
0.8

Multiples Across Competitors

OYY Competitors Multiples
PropNex 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
PropNex Ltd
SGX:OYY
1.4B SGD 1.3 21.8 15.9 16.5
US
CBRE Group Inc
NYSE:CBRE
46.6B USD 1.2 38 20.7 31.7
CN
Ke Holdings Inc
HKEX:2423
154.7B HKD 1.4 36 27.1 27.1
US
Zillow Group Inc
NASDAQ:ZG
17B USD 6.9 -532.6 92.1 -177
US
Jones Lang LaSalle Inc
NYSE:JLL
15.5B USD 0.6 24.5 13.5 16.9
CA
Colliers International Group Inc
TSX:CIGI
10.3B CAD 1.4 63.4 14.4 23.8
CA
FirstService Corp
TSX:FSV
9.7B CAD 1.3 50.5 14.9 22.6
US
Opendoor Technologies Inc
NASDAQ:OPEN
6.7B USD 1.4 -21.2 -43.1 -34.3
US
Compass Inc
NYSE:COMP
5.8B USD 0.9 -103.5 79.7 -167.5
UK
Cushman & Wakefield PLC
NYSE:CWK
3.7B USD 0.4 16.3 10.1 12.4
US
Newmark Group Inc
NASDAQ:NMRK
3.1B USD 1 30.1 12.5 22.6
P/E Multiple
Earnings Growth PEG
SG
PropNex Ltd
SGX:OYY
Average P/E: 35.1
21.8
26%
0.8
US
CBRE Group Inc
NYSE:CBRE
38
39%
1
CN
K
Ke Holdings Inc
HKEX:2423
36
-12%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -532.6 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.5
26%
0.9
CA
Colliers International Group Inc
TSX:CIGI
63.4
39%
1.6
CA
FirstService Corp
TSX:FSV
50.5
33%
1.5
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -21.2 N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -103.5 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
16.3
43%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
30.1
82%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
PropNex Ltd
SGX:OYY
Average EV/EBITDA: 30.1
15.9
27%
0.6
US
CBRE Group Inc
NYSE:CBRE
20.7
24%
0.9
CN
K
Ke Holdings Inc
HKEX:2423
27.1
31%
0.9
US
Zillow Group Inc
NASDAQ:ZG
92.1
156%
0.6
US
Jones Lang LaSalle Inc
NYSE:JLL
13.5
14%
1
CA
Colliers International Group Inc
TSX:CIGI
14.4
16%
0.9
CA
FirstService Corp
TSX:FSV
14.9
10%
1.5
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -43.1 N/A N/A
US
C
Compass Inc
NYSE:COMP
79.7
N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
10.1
17%
0.6
US
Newmark Group Inc
NASDAQ:NMRK
12.5
29%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
PropNex Ltd
SGX:OYY
Average EV/EBIT: 21.7
16.5
30%
0.5
US
CBRE Group Inc
NYSE:CBRE
31.7
30%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
27.1
30%
0.9
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -177 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
16.9
17%
1
CA
Colliers International Group Inc
TSX:CIGI
23.8
16%
1.5
CA
FirstService Corp
TSX:FSV
22.6
10%
2.3
US
Opendoor Technologies Inc
NASDAQ:OPEN
Negative Multiple: -34.3 N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -167.5 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.4
19%
0.7
US
Newmark Group Inc
NASDAQ:NMRK
22.6
41%
0.6