Servcorp Ltd
ASX:SRV

Watchlist Manager
Servcorp Ltd Logo
Servcorp Ltd
ASX:SRV
Watchlist
Price: 4.96 AUD 1.85%
Market Cap: 489.4m AUD
Have any thoughts about
Servcorp Ltd?
Write Note

Relative Value

The Relative Value of one SRV stock under the Base Case scenario is 15.68 AUD. Compared to the current market price of 4.96 AUD, Servcorp Ltd is Undervalued by 68%.

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.

SRV Relative Value
Base Case
15.68 AUD
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
68
Median 3Y
1.2
Median 5Y
1.1
Industry
3.6
Forward
1.5
vs History
61
vs Industry
19
Median 3Y
14.3
Median 5Y
15
Industry
16.7
Forward
8.7
vs History
7
vs Industry
62
Median 3Y
2.2
Median 5Y
2.1
Industry
10.9
vs History
14
vs Industry
21
Median 3Y
10.2
Median 5Y
9.5
Industry
13.3
vs History
3
vs Industry
15
Median 3Y
1.6
Median 5Y
1.6
Industry
0.8
vs History
3
vs Industry
70
Median 3Y
1.6
Median 5Y
1.6
Industry
6.6
Forward
1.9
vs History
3
vs Industry
80
Median 3Y
2.2
Median 5Y
2.1
Industry
11.9
vs History
49
vs Industry
45
Median 3Y
11.9
Median 5Y
11.7
Industry
15.8
Forward
3
vs History
49
vs Industry
48
Median 3Y
11.9
Median 5Y
11.7
Industry
19
Forward
8.4
vs History
12
vs Industry
63
Median 3Y
3.1
Median 5Y
3.1
Industry
18.5
vs History
12
vs Industry
52
Median 3Y
3.6
Median 5Y
3.5
Industry
20.1
vs History
3
vs Industry
19
Median 3Y
1
Median 5Y
0.9
Industry
0.7

Multiples Across Competitors

SRV Competitors Multiples
Servcorp 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
AU
Servcorp Ltd
ASX:SRV
488.2m AUD 1.6 12.5 11.8 11.8
DE
Vonovia SE
XETRA:VNA
24.1B EUR 49.9 -8.5 -35.3 -31.7
PH
SM Prime Holdings Inc
XPHS:SMPH
725.7B PHP 5.5 17 12.9 15.8
HK
Swire Properties Ltd
HKEX:1972
91.8B HKD 6.3 41.6 14.9 14.9
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
76.3B CNY 5.5 28.4 25.3 25.3
SG
Capitaland Investment Ltd
SGX:9CI
13.2B SGD 4.7 73 22.8 26.7
IL
Azrieli Group Ltd
TASE:AZRG
35.2B ILS 11.4 16.9 17.8 18.2
BM
Hongkong Land Holdings Ltd
SGX:H78
9.6B USD 4.5 -8.9 22.7 23.2
DE
Deutsche Wohnen SE
XETRA:DWNI
9.2B EUR 7.6 -37.3 16.2 23.4
SE
Sagax AB
STO:SAGA A
104.1B SEK 21.6 27.2 34.1 34.1
CH
Swiss Prime Site AG
SIX:SPSN
7.5B CHF 11.3 40.7 30.2 30.7
P/E Multiple
Earnings Growth P/E to Growth
AU
Servcorp Ltd
ASX:SRV
Average P/E: 32.2
12.5
64%
0.2
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -8.5 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
17
35%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
41.6
225%
0.2
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
28.4
59%
0.5
SG
Capitaland Investment Ltd
SGX:9CI
73
393%
0.2
IL
Azrieli Group Ltd
TASE:AZRG
16.9
-36%
N/A
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -8.9 N/A N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -37.3 N/A N/A
SE
S
Sagax AB
STO:SAGA A
27.2
N/A N/A
CH
Swiss Prime Site AG
SIX:SPSN
40.7
34%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Servcorp Ltd
ASX:SRV
Average EV/EBITDA: 20.9
11.8
349%
0
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -35.3 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
12.9
32%
0.4
HK
S
Swire Properties Ltd
HKEX:1972
14.9
27%
0.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.3
202%
0.1
SG
Capitaland Investment Ltd
SGX:9CI
22.8
74%
0.3
IL
Azrieli Group Ltd
TASE:AZRG
17.8
39%
0.5
BM
Hongkong Land Holdings Ltd
SGX:H78
22.7
7%
3
DE
Deutsche Wohnen SE
XETRA:DWNI
16.2
21%
0.8
SE
S
Sagax AB
STO:SAGA A
34.1
55%
0.6
CH
Swiss Prime Site AG
SIX:SPSN
30.2
14%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Servcorp Ltd
ASX:SRV
Average EV/EBIT: 22.4
11.8
57%
0.2
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -31.7 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
15.8
34%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
14.9
26%
0.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.3
157%
0.2
SG
Capitaland Investment Ltd
SGX:9CI
26.7
105%
0.3
IL
Azrieli Group Ltd
TASE:AZRG
18.2
44%
0.4
BM
Hongkong Land Holdings Ltd
SGX:H78
23.2
1%
42.7
DE
Deutsche Wohnen SE
XETRA:DWNI
23.4
308%
0.1
SE
S
Sagax AB
STO:SAGA A
34.1
71%
0.5
CH
Swiss Prime Site AG
SIX:SPSN
30.7
23%
1.3

See Also

Discover More
Back to Top