Shenzhen Magic Design & Decoration Engineering Co Ltd Relative Valuation - Shenzhen Magic Design & Decoration Engineering Co Ltd

Watchlist Manager

Watchlist

Price: 15.69 CNY -2.18% Market Closed

Market Cap: ¥2.1B

Relative Value

The Relative Value of one Shenzhen Magic Design & Decoration Engineering Co Ltd stock under the Base Case scenario is 4.73 CNY. Compared to the current market price of 15.69 CNY, Shenzhen Magic Design & Decoration Engineering Co Ltd is Overvalued by 70%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Overvaluation 70%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN		Shenzhen Magic Design & Decoration Engineering Co Ltd SZSE:002856	2.1B CNY	5.2	-8.8	-8	-8
FR		Vinci SA PAR:DG	74.5B EUR	1	15.8	7.2	10.5
US		Quanta Services Inc NYSE:PWR	78.3B USD	2.9	77	34.8	54.7
IN		Larsen & Toubro Ltd NSE:LT	5.8T INR	2.1	35.5	21.2	24.9
IN		Larsen and Toubro Ltd F:LTO	51.7B EUR	2	34.3	20.6	24.2
ES		Ferrovial SA MAD:FER	44.7B EUR	5	14	40.8	60.8
NL		Ferrovial SE AEX:FER	44.7B EUR	4.9	13.8	42.1	62.8
US		Comfort Systems USA Inc NYSE:FIX	47.6B USD	5.7	56.4	37.2	41.8
US		EMCOR Group Inc NYSE:EME	35.9B USD	2.2	31.7	20.7	23.1
DE	H	Hochtief AG XETRA:HOT	28.2B EUR	0.7	32.8	14.4	21.3
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	25.8B EUR	0.4	21	8	11.4

				Revenue Growth	P/S to Growth
CN		Shenzhen Magic Design & Decoration Engineering Co Ltd SZSE:002856	Average P/S: 2.9 5.2	N/A	N/A
FR		Vinci SA PAR:DG	1	4%	0.3
US		Quanta Services Inc NYSE:PWR	2.9	15%	0.2
IN		Larsen & Toubro Ltd NSE:LT	2.1	16%	0.1
IN		Larsen and Toubro Ltd F:LTO	2	16%	0.1
ES		Ferrovial SA MAD:FER	5	4%	1.2
NL		Ferrovial SE AEX:FER	4.9	4%	1.2
US		Comfort Systems USA Inc NYSE:FIX	5.7	17%	0.3
US		EMCOR Group Inc NYSE:EME	2.2	10%	0.2
DE	H	Hochtief AG XETRA:HOT	0.7	13%	0.1
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	0.4	12%	0

				Earnings Growth	PEG
CN		Shenzhen Magic Design & Decoration Engineering Co Ltd SZSE:002856	Average P/E: 33.2 Negative Multiple: -8.8	N/A	N/A
FR		Vinci SA PAR:DG	15.8	8%	2
US		Quanta Services Inc NYSE:PWR	77	34%	2.3
IN		Larsen & Toubro Ltd NSE:LT	35.5	21%	1.7
IN		Larsen and Toubro Ltd F:LTO	34.3	21%	1.6
ES		Ferrovial SA MAD:FER	14	-34%	N/A
NL		Ferrovial SE AEX:FER	13.8	-34%	N/A
US		Comfort Systems USA Inc NYSE:FIX	56.4	34%	1.7
US		EMCOR Group Inc NYSE:EME	31.7	11%	2.9
DE	H	Hochtief AG XETRA:HOT	32.8	15%	2.2
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	21	14%	1.5

				EBITDA Growth	EV/EBITDA to Growth
CN		Shenzhen Magic Design & Decoration Engineering Co Ltd SZSE:002856	Average EV/EBITDA: 24.7 Negative Multiple: -8	N/A	N/A
FR		Vinci SA PAR:DG	7.2	6%	1.2
US		Quanta Services Inc NYSE:PWR	34.8	21%	1.7
IN		Larsen & Toubro Ltd NSE:LT	21.2	18%	1.2
IN		Larsen and Toubro Ltd F:LTO	20.6	18%	1.1
ES		Ferrovial SA MAD:FER	40.8	9%	4.5
NL		Ferrovial SE AEX:FER	42.1	9%	4.7
US		Comfort Systems USA Inc NYSE:FIX	37.2	25%	1.5
US		EMCOR Group Inc NYSE:EME	20.7	11%	1.9
DE	H	Hochtief AG XETRA:HOT	14.4	5%	2.9
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	8	29%	0.3

				EBIT Growth	EV/EBIT to Growth
CN		Shenzhen Magic Design & Decoration Engineering Co Ltd SZSE:002856	Average EV/EBIT: 33.5 Negative Multiple: -8	N/A	N/A
FR		Vinci SA PAR:DG	10.5	7%	1.5
US		Quanta Services Inc NYSE:PWR	54.7	24%	2.3
IN		Larsen & Toubro Ltd NSE:LT	24.9	21%	1.2
IN		Larsen and Toubro Ltd F:LTO	24.2	21%	1.2
ES		Ferrovial SA MAD:FER	60.8	12%	5.1
NL		Ferrovial SE AEX:FER	62.8	12%	5.2
US		Comfort Systems USA Inc NYSE:FIX	41.8	29%	1.4
US		EMCOR Group Inc NYSE:EME	23.1	11%	2.1
DE	H	Hochtief AG XETRA:HOT	21.3	6%	3.6
ES		ACS Actividades de Construccion y Servicios SA MAD:ACS	11.4	44%	0.3

Shenzhen Magic Design & Decoration Engineering Co Ltd
SZSE:002856

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Shenzhen Magic Design & Decoration Engineering Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Shenzhen Magic Design & Decoration Engineering Co Ltd SZSE:002856

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Shenzhen Magic Design & Decoration Engineering Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Shenzhen Magic Design & Decoration Engineering Co Ltd
SZSE:002856

Competitors Multiples
Shenzhen Magic Design & Decoration Engineering Co Ltd Competitors