B

Brite-Tech Bhd
KLSE:BTECH

Watchlist Manager
Brite-Tech Bhd
KLSE:BTECH
Watchlist
Price: 0.31 MYR -1.59% Market Closed
Market Cap: 78.1m MYR
Have any thoughts about
Brite-Tech Bhd?
Write Note

Relative Value

The Relative Value of one BTECH stock under the Base Case scenario is 0.37 MYR. Compared to the current market price of 0.31 MYR, Brite-Tech Bhd is Undervalued by 16%.

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.

BTECH Relative Value
Base Case
0.37 MYR
Undervaluation 16%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
19
Median 3Y
2.9
Median 5Y
2.9
Industry
1.2
vs History
41
vs Industry
40
Median 3Y
9.6
Median 5Y
10.4
Industry
16.2
vs History
3
vs Industry
23
Median 3Y
9.9
Median 5Y
10.2
Industry
9.5
vs History
vs Industry
9
Median 3Y
6.5
Median 5Y
11.9
Industry
15.9
vs History
39
vs Industry
60
Median 3Y
0.9
Median 5Y
0.9
Industry
1.5
vs History
31
vs Industry
16
Median 3Y
3.9
Median 5Y
4
Industry
1.4
vs History
vs Industry
26
Median 3Y
0
Median 5Y
0
Industry
4.2
vs History
31
vs Industry
32
Median 3Y
7.8
Median 5Y
8.1
Industry
8.6
vs History
33
vs Industry
38
Median 3Y
9.1
Median 5Y
9.3
Industry
11.9
vs History
0
vs Industry
18
Median 3Y
13.1
Median 5Y
12.4
Industry
10.2
vs History
12
vs Industry
15
Median 3Y
18
Median 5Y
14.6
Industry
13.9
vs History
36
vs Industry
50
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

BTECH Competitors Multiples
Brite-Tech Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Brite-Tech Bhd
KLSE:BTECH
23.5B MYR 2.8 10.3 1 690.5 1 954
US
Waste Management Inc
NYSE:WM
81.3B USD 3.8 30.8 15.2 22.8
US
Republic Services Inc
NYSE:RSG
63.3B USD 4 32.3 15.7 24.1
CA
Waste Connections Inc
TSX:WCN
63.9B CAD 5.1 47.3 18.8 30.9
US
Veralto Corp
NYSE:VLTO
25B USD 4.9 31 20.8 22.2
US
Rollins Inc
NYSE:ROL
22.3B USD 6.7 47.3 30 35
CA
GFL Environmental Inc
TSX:GFL
24.3B CAD 3.1 -36 17.3 92.3
US
Clean Harbors Inc
NYSE:CLH
12.4B USD 2.1 29.8 13.6 21.5
UK
Rentokil Initial PLC
LSE:RTO
9.8B GBP 1.8 24.9 9.9 16.6
US
Tetra Tech Inc
NASDAQ:TTEK
10.6B USD 2.5 31.8 19.2 22
US
Stericycle Inc
NASDAQ:SRCL
6.9B USD 2.6 192.3 19.1 37.7
P/E Multiple
Earnings Growth PEG
MY
B
Brite-Tech Bhd
KLSE:BTECH
Average P/E: 47.8
10.3
N/A N/A
US
Waste Management Inc
NYSE:WM
30.8
17%
1.8
US
Republic Services Inc
NYSE:RSG
32.3
12%
2.7
CA
Waste Connections Inc
TSX:WCN
47.3
28%
1.7
US
Veralto Corp
NYSE:VLTO
31
7%
4.4
US
Rollins Inc
NYSE:ROL
47.3
12%
3.9
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -36 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
29.8
11%
2.7
UK
Rentokil Initial PLC
LSE:RTO
24.9
20%
1.2
US
Tetra Tech Inc
NASDAQ:TTEK
31.8
16%
2
US
Stericycle Inc
NASDAQ:SRCL
192.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
B
Brite-Tech Bhd
KLSE:BTECH
Average EV/EBITDA: 170
1 690.5
N/A N/A
US
Waste Management Inc
NYSE:WM
15.2
11%
1.4
US
Republic Services Inc
NYSE:RSG
15.7
9%
1.7
CA
Waste Connections Inc
TSX:WCN
18.8
12%
1.6
US
Veralto Corp
NYSE:VLTO
20.8
8%
2.6
US
Rollins Inc
NYSE:ROL
30
12%
2.5
CA
GFL Environmental Inc
TSX:GFL
17.3
15%
1.2
US
Clean Harbors Inc
NYSE:CLH
13.6
11%
1.2
UK
Rentokil Initial PLC
LSE:RTO
9.9
3%
3.3
US
Tetra Tech Inc
NASDAQ:TTEK
19.2
12%
1.6
US
Stericycle Inc
NASDAQ:SRCL
19.1
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
B
Brite-Tech Bhd
KLSE:BTECH
Average EV/EBIT: 207.2
1 954
N/A N/A
US
Waste Management Inc
NYSE:WM
22.8
13%
1.8
US
Republic Services Inc
NYSE:RSG
24.1
9%
2.7
CA
Waste Connections Inc
TSX:WCN
30.9
14%
2.2
US
Veralto Corp
NYSE:VLTO
22.2
9%
2.5
US
Rollins Inc
NYSE:ROL
35
13%
2.7
CA
GFL Environmental Inc
TSX:GFL
92.3
49%
1.9
US
Clean Harbors Inc
NYSE:CLH
21.5
12%
1.8
UK
Rentokil Initial PLC
LSE:RTO
16.6
10%
1.7
US
Tetra Tech Inc
NASDAQ:TTEK
22
15%
1.5
US
Stericycle Inc
NASDAQ:SRCL
37.7
22%
1.7