Relative Value

The Relative Value of one U09 stock under the Base Case scenario is hidden SGD. Compared to the current market price of 2.8 SGD, Avarga Ltd is hidden .

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.

U09 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
95
Median 3Y
0.1
Median 5Y
0.1
Industry
0.8
vs History
0
vs Industry
40
Median 3Y
15
Median 5Y
6.1
Industry
16.4
vs History
19
vs Industry
51
Median 3Y
3.4
Median 5Y
3.4
Industry
8.1
vs History
28
vs Industry
31
Median 3Y
7
Median 5Y
5.7
Industry
15.7
vs History
26
vs Industry
62
Median 3Y
0.6
Median 5Y
0.6
Industry
1
vs History
20
vs Industry
95
Median 3Y
0.1
Median 5Y
0.1
Industry
1.2
vs History
7
vs Industry
87
Median 3Y
0.9
Median 5Y
1
Industry
5.4
vs History
0
vs Industry
72
Median 3Y
2.2
Median 5Y
2.2
Industry
10
vs History
0
vs Industry
64
Median 3Y
2.8
Median 5Y
2.7
Industry
17.3
vs History
20
vs Industry
69
Median 3Y
2.5
Median 5Y
2.5
Industry
10.9
vs History
20
vs Industry
47
Median 3Y
2.6
Median 5Y
2.7
Industry
13.9
vs History
20
vs Industry
84
Median 3Y
0.4
Median 5Y
0.5
Industry
0.8

Multiples Across Competitors

U09 Competitors Multiples
Avarga 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
Avarga Ltd
SGX:U09
254.3m SGD 0.2 66.8 6 9
FI
UPM-Kymmene Oyj
OMXH:UPM
13.1B EUR 1.3 105.7 9.2 25.4
ZA
Sappi Ltd
JSE:SAP
14B Zac 0 0 0 0
BR
Suzano SA
BOVESPA:SUZB3
61.7B BRL 1.2 7.9 5.8 10.3
FI
Stora Enso Oyj
OMXH:STERV
8.5B EUR 0.9 -1 694.7 -40 -40
CN
Shandong Sun Paper Co Ltd
SZSE:002078
44.7B CNY 1.2 14.2 14.2 14.2
SE
Holmen AB
STO:HOLM B
55.3B SEK 2.5 19.4 15.9 26.1
JP
Oji Holdings Corp
TSE:3861
907.5B JPY 0.5 27.6 10.6 32.5
UK
Mondi PLC
LSE:MNDI
4B GBP 0.6 24.6 192.1 347.7
CL
Empresas CMPC SA
SGO:CMPC
3.6T CLP 0.5 13.9 28.7 28.7
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
32.7B HKD 0.5 16.5 22.2 22.2
P/E Multiple
Earnings Growth PEG
SG
A
Avarga Ltd
SGX:U09
Average P/E: 33
66.8
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
105.7
41%
2.6
ZA
S
Sappi Ltd
JSE:SAP
Not Available
-59%
N/A
BR
Suzano SA
BOVESPA:SUZB3
7.9
N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 694.7 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.2
12%
1.2
SE
Holmen AB
STO:HOLM B
19.4
2%
9.7
JP
Oji Holdings Corp
TSE:3861
27.6
22%
1.3
UK
Mondi PLC
LSE:MNDI
24.6
29%
0.8
CL
E
Empresas CMPC SA
SGO:CMPC
13.9
-8%
N/A
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
16.5
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
A
Avarga Ltd
SGX:U09
Average EV/EBITDA: 33.8
6
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
9.2
-2%
N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
7%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.8
7%
0.8
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.2
26%
0.5
SE
Holmen AB
STO:HOLM B
15.9
8%
2
JP
Oji Holdings Corp
TSE:3861
10.6
5%
2.1
UK
Mondi PLC
LSE:MNDI
192.1
7%
27.4
CL
E
Empresas CMPC SA
SGO:CMPC
28.7
43%
0.7
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
22.2
41%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
A
Avarga Ltd
SGX:U09
Average EV/EBIT: 57.4
9
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
25.4
12%
2.1
ZA
S
Sappi Ltd
JSE:SAP
Not Available
23%
N/A
BR
Suzano SA
BOVESPA:SUZB3
10.3
3%
3.4
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.2
4%
3.5
SE
Holmen AB
STO:HOLM B
26.1
11%
2.4
JP
Oji Holdings Corp
TSE:3861
32.5
N/A N/A
UK
Mondi PLC
LSE:MNDI
347.7
10%
34.8
CL
E
Empresas CMPC SA
SGO:CMPC
28.7
9%
3.2
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
22.2
19%
1.2