Vicom Ltd
SGX:WJP

Watchlist Manager
Vicom Ltd Logo
Vicom Ltd
SGX:WJP
Watchlist
Price: 1.6 SGD Market Closed
Market Cap: 567.3m SGD

Relative Value

The Relative Value of one WJP stock under the Base Case scenario is hidden SGD. Compared to the current market price of 1.6 SGD, Vicom 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.

WJP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
17
Median 3Y
4.3
Median 5Y
5.8
Industry
1.2
vs History
61
vs Industry
29
Median 3Y
18.4
Median 5Y
23.8
Industry
16.6
vs History
77
vs Industry
23
Median 3Y
15.1
Median 5Y
19.2
Industry
10.1
vs History
50
vs Industry
19
Median 3Y
31.8
Median 5Y
33.9
Industry
16.5
vs History
60
vs Industry
17
Median 3Y
3.9
Median 5Y
5
Industry
1.7
vs History
71
vs Industry
19
Median 3Y
4.1
Median 5Y
5.5
Industry
1.5
vs History
60
vs Industry
24
Median 3Y
10.4
Median 5Y
13.1
Industry
4.3
vs History
60
vs Industry
26
Median 3Y
11.8
Median 5Y
14.9
Industry
8.6
vs History
60
vs Industry
29
Median 3Y
14.6
Median 5Y
18.2
Industry
12.7
vs History
77
vs Industry
27
Median 3Y
14.3
Median 5Y
17.7
Industry
10.9
vs History
55
vs Industry
19
Median 3Y
27.8
Median 5Y
29
Industry
15
vs History
65
vs Industry
9
Median 3Y
4
Median 5Y
5.7
Industry
1.2

Multiples Across Competitors

WJP Competitors Multiples
Vicom 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
Vicom Ltd
SGX:WJP
567.3m SGD 4.3 18.5 12 14.8
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.7 32.2
US
Copart Inc
NASDAQ:CPRT
37.8B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31.5B AUD 3.1 23.2 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.3 49.5 18.8 27.5
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 40.1 10.3 17.1
US
Aurora Innovation Inc
NASDAQ:AUR
8B USD 4 014.4 -10 -8.1 -7.9
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 14.9 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
539.2B INR 11.2 39.3 31.6 32.6
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.7 12.7 16
DK
Iss A/S
CSE:ISS
36.1B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
SG
Vicom Ltd
SGX:WJP
Average P/E: 28.3
18.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.5
35%
1.4
FR
Spie SA
PAR:SPIE
40.1
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10 N/A N/A
FR
Elis SA
PAR:ELIS
14.9
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
13%
3
US
I
IAA Inc
F:3NI
19.7
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Vicom Ltd
SGX:WJP
Average EV/EBITDA: 15.8
12
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.6
14%
2.3
US
I
IAA Inc
F:3NI
12.7
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Vicom Ltd
SGX:WJP
Average EV/EBIT: 19.9
14.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
17.1
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4