Jardine Cycle & Carriage Ltd
XBER:CYC

Watchlist Manager
Jardine Cycle & Carriage Ltd Logo
Jardine Cycle & Carriage Ltd
XBER:CYC
Watchlist
Price: 19 EUR Market Closed
Market Cap: 7.5B EUR

Relative Value

The Relative Value of one CYC stock under the Base Case scenario is 28.06 EUR. Compared to the current market price of 19 EUR, Jardine Cycle & Carriage Ltd is Undervalued by 32%.

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.

CYC Relative Value
Base Case
28.06 EUR
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
67
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.4
vs History
33
vs Industry
48
Median 3Y
9.1
Median 5Y
9.5
Industry
13.5
Forward
8.9
vs History
3
vs Industry
64
Median 3Y
3
Median 5Y
2.7
Industry
7.2
vs History
0
vs Industry
46
Median 3Y
5.4
Median 5Y
5.2
Industry
14.1
vs History
31
vs Industry
44
Median 3Y
1.1
Median 5Y
1
Industry
1.1
vs History
25
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
Forward
0.4
vs History
20
vs Industry
50
Median 3Y
1.8
Median 5Y
1.8
Industry
4.5
vs History
9
vs Industry
75
Median 3Y
2.3
Median 5Y
2.3
Industry
8.8
Forward
2.3
vs History
17
vs Industry
71
Median 3Y
3.3
Median 5Y
3.3
Industry
12.7
Forward
3.3
vs History
1
vs Industry
67
Median 3Y
3.1
Median 5Y
2.8
Industry
9.4
vs History
12
vs Industry
50
Median 3Y
5.5
Median 5Y
4.2
Industry
13.5
vs History
34
vs Industry
69
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7

Multiples Across Competitors

CYC Competitors Multiples
Jardine Cycle & Carriage Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Jardine Cycle & Carriage Ltd
XBER:CYC
11.5B EUR 0.4 10.8 2.6 3.8
US
General Electric Co
NYSE:GE
314.2B USD 7.5 40.5 40.3 45.8
DE
Siemens AG
XETRA:SIE
179.5B EUR 2.3 18.1 15.1 20
US
Honeywell International Inc
NASDAQ:HON
134B USD 3.3 23.4 16.3 19.2
JP
Hitachi Ltd
TSE:6501
18.1T JPY 1.8 28.7 12.2 17.4
US
3M Co
NYSE:MMM
82.6B USD 3.4 21 15 18.7
ZA
Bidvest Group Ltd
JSE:BVT
73.8B Zac 0 0 0 0
US
Roper Technologies Inc
F:ROP
45.5B EUR 7.2 35 20.8 29.3
CN
CITIC Ltd
HKEX:267
347.6B HKD 0.4 5.6 63.9 0
HK
CK Hutchison Holdings Ltd
HKEX:1
197.1B HKD 0.7 25.5 5.4 13.5
KR
Samsung C&T Corp
KRX:028260
32.2T KRW 0.8 16 8 10.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Jardine Cycle & Carriage Ltd
XBER:CYC
Average EV/EBITDA: 19.9
2.6
0%
N/A
US
General Electric Co
NYSE:GE
40.3
21%
1.9
DE
Siemens AG
XETRA:SIE
15.1
12%
1.3
US
Honeywell International Inc
NASDAQ:HON
16.3
9%
1.8
JP
Hitachi Ltd
TSE:6501
12.2
11%
1.1
US
3M Co
NYSE:MMM
15
7%
2.1
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available N/A N/A
US
R
Roper Technologies Inc
F:ROP
20.8
9%
2.3
CN
CITIC Ltd
HKEX:267
63.9
82%
0.8
HK
CK Hutchison Holdings Ltd
HKEX:1
5.4
8%
0.7
KR
Samsung C&T Corp
KRX:028260
8
8%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Jardine Cycle & Carriage Ltd
XBER:CYC
Average EV/EBIT: 19.8
3.8
1%
3.8
US
General Electric Co
NYSE:GE
45.8
25%
1.8
DE
Siemens AG
XETRA:SIE
20
14%
1.4
US
Honeywell International Inc
NASDAQ:HON
19.2
11%
1.7
JP
Hitachi Ltd
TSE:6501
17.4
N/A N/A
US
3M Co
NYSE:MMM
18.7
8%
2.3
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available N/A N/A
US
R
Roper Technologies Inc
F:ROP
29.3
12%
2.4
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
HK
CK Hutchison Holdings Ltd
HKEX:1
13.5
22%
0.6
KR
Samsung C&T Corp
KRX:028260
10.8
10%
1.1