K

Ke Holdings Inc
HKEX:2423

Watchlist Manager
Ke Holdings Inc
HKEX:2423
Watchlist
Price: 53 HKD -2.3% Market Closed
Market Cap: 190.3B HKD

Relative Value

The Relative Value of one Ke Holdings Inc stock under the Base Case scenario is 56.72 HKD. Compared to the current market price of 53 HKD, Ke Holdings Inc is Undervalued by 7%.

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
56.72 HKD
Undervaluation 7%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
59
Median 3Y
1.9
Median 5Y
1.9
Industry
3.6
Forward
1.7
vs History
16
vs Industry
12
Median 3Y
26.7
Median 5Y
26.7
Industry
16.3
Forward
56.3
vs History
41
vs Industry
11
Median 3Y
16.5
Median 5Y
16.5
Industry
11.1
vs History
36
vs Industry
13
Median 3Y
17.1
Median 5Y
17.1
Industry
13
vs History
11
vs Industry
12
Median 3Y
2
Median 5Y
2
Industry
0.8
vs History
30
vs Industry
74
Median 3Y
1.1
Median 5Y
1.1
Industry
6.5
Forward
1.2
vs History
30
vs Industry
66
Median 3Y
4.5
Median 5Y
4.5
Industry
11.7
vs History
36
vs Industry
8
Median 3Y
19.9
Median 5Y
19.9
Industry
15.7
Forward
10.7
vs History
19
vs Industry
10
Median 3Y
17.3
Median 5Y
17.3
Industry
18.7
Forward
14.2
vs History
38
vs Industry
35
Median 3Y
9.9
Median 5Y
9.9
Industry
18.5
vs History
33
vs Industry
33
Median 3Y
10.5
Median 5Y
10.5
Industry
20.3
vs History
30
vs Industry
9
Median 3Y
1.5
Median 5Y
1.5
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Ke Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Ke Holdings Inc
HKEX:2423
184.6B HKD 1.8 42.4 24.3 30.5
US
CBRE Group Inc
NYSE:CBRE
39.3B USD 1.1 40.8 19.3 27.8
US
Zillow Group Inc
NASDAQ:ZG
16.1B USD 7.3 -144.6 240.2 -75.9
US
Jones Lang LaSalle Inc
NYSE:JLL
11.7B USD 0.5 21.5 11.6 15
CA
FirstService Corp
TSX:FSV
10.8B CAD 1.4 56.1 17.6 26.5
CA
Colliers International Group Inc
TSX:CIGI
8.7B CAD 1.3 37.7 12.9 20.7
US
Compass Inc
NYSE:COMP
4.5B USD 0.8 -29 -73.2 -30.4
UK
Cushman & Wakefield PLC
NYSE:CWK
2.3B USD 0.2 17.8 8.9 11.8
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.6B HKD 1.3 11.6 5.7 5.7
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 33.8 9.7 19.8
JP
Relo Group Inc
TSE:8876
277.3B JPY 1.9 -87.5 4.8 8.7
P/E Multiple
Earnings Growth PEG
CN
K
Ke Holdings Inc
HKEX:2423
Average P/E: 32.7
42.4
-1%
N/A
US
CBRE Group Inc
NYSE:CBRE
40.8
36%
1.1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -144.6 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
21.5
26%
0.8
CA
FirstService Corp
TSX:FSV
56.1
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
37.7
42%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -29 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
17.8
37%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.6
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
33.8
77%
0.4
JP
Relo Group Inc
TSE:8876
Negative Multiple: -87.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
K
Ke Holdings Inc
HKEX:2423
Average EV/EBITDA: 35.5
24.3
34%
0.7
US
CBRE Group Inc
NYSE:CBRE
19.3
18%
1.1
US
Zillow Group Inc
NASDAQ:ZG
240.2
163%
1.5
US
Jones Lang LaSalle Inc
NYSE:JLL
11.6
14%
0.8
CA
FirstService Corp
TSX:FSV
17.6
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
12.9
16%
0.8
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -73.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
8.9
18%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
9.7
28%
0.3
JP
Relo Group Inc
TSE:8876
4.8
4%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
K
Ke Holdings Inc
HKEX:2423
Average EV/EBIT: 18.5
30.5
29%
1.1
US
CBRE Group Inc
NYSE:CBRE
27.8
25%
1.1
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -75.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
15
15%
1
CA
FirstService Corp
TSX:FSV
26.5
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
20.7
15%
1.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -30.4 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11.8
18%
0.7
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
19.8
38%
0.5
JP
Relo Group Inc
TSE:8876
8.7
N/A N/A