K

Ke Holdings Inc
HKEX:2423

Watchlist Manager
Ke Holdings Inc
HKEX:2423
Watchlist
Price: 44.4 HKD 1.14%
Market Cap: 161B HKD
Have any thoughts about
Ke Holdings Inc?
Write Note

Relative Value

The Relative Value of one Ke Holdings Inc stock under the Base Case scenario is 56.4 HKD. Compared to the current market price of 44.4 HKD, Ke Holdings Inc is Undervalued by 21%.

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.

Relative Value
Base Case
56.4 HKD
Undervaluation 21%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
67
vs Industry
65
Median 3Y
1.9
Median 5Y
1.9
Industry
3.6
Forward
1.7
vs History
26
vs Industry
14
Median 3Y
26.1
Median 5Y
26.1
Industry
16.9
Forward
49.9
vs History
32
vs Industry
6
Median 3Y
16.6
Median 5Y
16.6
Industry
11
vs History
32
vs Industry
8
Median 3Y
16.6
Median 5Y
16.6
Industry
13.4
vs History
38
vs Industry
17
Median 3Y
2
Median 5Y
2
Industry
0.8
vs History
58
vs Industry
80
Median 3Y
1.2
Median 5Y
1.2
Industry
6.6
Forward
1.1
vs History
50
vs Industry
76
Median 3Y
4.6
Median 5Y
4.6
Industry
11.9
vs History
26
vs Industry
10
Median 3Y
19.8
Median 5Y
19.8
Industry
15.8
Forward
9.5
vs History
17
vs Industry
14
Median 3Y
16.4
Median 5Y
16.4
Industry
19
Forward
13.5
vs History
32
vs Industry
21
Median 3Y
9.8
Median 5Y
9.8
Industry
18.5
vs History
32
vs Industry
23
Median 3Y
9.8
Median 5Y
9.8
Industry
20.2
vs History
50
vs Industry
18
Median 3Y
1.5
Median 5Y
1.5
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Ke Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Ke Holdings Inc
HKEX:2423
155.9B HKD 1.8 35.3 35.1 35.1
US
CBRE Group Inc
NYSE:CBRE
39.7B USD 1.2 41.4 21 30.4
US
Zillow Group Inc
NASDAQ:ZG
15.9B USD 7.4 -119.9 847.8 -67.4
US
Jones Lang LaSalle Inc
NYSE:JLL
11.8B USD 0.5 24.6 14.5 19
CA
FirstService Corp
TSX:FSV
11.5B CAD 1.6 74.1 19.9 29.8
CA
Colliers International Group Inc
TSX:CIGI
9.8B CAD 1.5 47.8 14.5 22.7
UK
Cushman & Wakefield PLC
NYSE:CWK
2.8B USD 0.3 31.7 11 15.4
US
Compass Inc
NYSE:COMP
2.8B USD 0.5 -14.4 -25.7 -14.1
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 39.8 11.4 24.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
15.8B HKD 1.2 11 5.7 5.7
JP
Relo Group Inc
TSE:8876
286.5B JPY 2.1 -78.2 5.3 9.3
P/E Multiple
Earnings Growth PEG
CN
K
Ke Holdings Inc
HKEX:2423
Average P/E: 38.2
35.3
-14%
N/A
US
CBRE Group Inc
NYSE:CBRE
41.4
31%
1.3
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -119.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.6
61%
0.4
CA
FirstService Corp
TSX:FSV
74.1
41%
1.8
CA
Colliers International Group Inc
TSX:CIGI
47.8
83%
0.6
UK
Cushman & Wakefield PLC
NYSE:CWK
31.7
N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.4 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
39.8
86%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11
17%
0.6
JP
Relo Group Inc
TSE:8876
Negative Multiple: -78.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
K
Ke Holdings Inc
HKEX:2423
Average EV/EBITDA: 98.6
35.1
28%
1.3
US
CBRE Group Inc
NYSE:CBRE
21
28%
0.7
US
Zillow Group Inc
NASDAQ:ZG
847.8
N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
19%
0.8
CA
FirstService Corp
TSX:FSV
19.9
15%
1.3
CA
Colliers International Group Inc
TSX:CIGI
14.5
16%
0.9
UK
Cushman & Wakefield PLC
NYSE:CWK
11
25%
0.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.7 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
11.4
30%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
16%
0.4
JP
Relo Group Inc
TSE:8876
5.3
1%
5.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
K
Ke Holdings Inc
HKEX:2423
Average EV/EBIT: 21.3
35.1
26%
1.3
US
CBRE Group Inc
NYSE:CBRE
30.4
37%
0.8
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -67.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19
21%
0.9
CA
FirstService Corp
TSX:FSV
29.8
13%
2.3
CA
Colliers International Group Inc
TSX:CIGI
22.7
20%
1.1
UK
Cushman & Wakefield PLC
NYSE:CWK
15.4
34%
0.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.1 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
24.5
47%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
17%
0.3
JP
Relo Group Inc
TSE:8876
9.3
N/A N/A