C

CSC Steel Holdings Bhd
KLSE:CSCSTEL

Watchlist Manager
CSC Steel Holdings Bhd
KLSE:CSCSTEL
Watchlist
Price: 1.16 MYR
Market Cap: 428.4m MYR
Have any thoughts about
CSC Steel Holdings Bhd?
Write Note

Relative Value

The Relative Value of one CSCSTEL stock under the Base Case scenario is 1.37 MYR. Compared to the current market price of 1.16 MYR, CSC Steel Holdings Bhd is Undervalued by 15%.

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.

CSCSTEL Relative Value
Base Case
1.37 MYR
Undervaluation 15%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
82
Median 3Y
0.3
Median 5Y
0.3
Industry
1.7
Forward
0.3
vs History
23
vs Industry
18
Median 3Y
11.8
Median 5Y
11.1
Industry
15.4
Forward
14
vs History
7
vs Industry
17
Median 3Y
3.1
Median 5Y
3.3
Industry
9.1
vs History
3
vs Industry
15
Median 3Y
2.7
Median 5Y
4
Industry
15
vs History
53
vs Industry
70
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
vs History
66
vs Industry
92
Median 3Y
0.1
Median 5Y
0.1
Industry
2.1
Forward
0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.2
vs History
33
vs Industry
26
Median 3Y
3.2
Median 5Y
2.6
Industry
9.9
Forward
1.7
vs History
34
vs Industry
26
Median 3Y
3.3
Median 5Y
2.6
Industry
12.6
Forward
4.1
vs History
15
vs Industry
29
Median 3Y
0.8
Median 5Y
0.7
Industry
10.3
vs History
3
vs Industry
21
Median 3Y
0.6
Median 5Y
0.8
Industry
13
vs History
66
vs Industry
78
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3

Multiples Across Competitors

CSCSTEL Competitors Multiples
CSC Steel Holdings 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
CSC Steel Holdings Bhd
KLSE:CSCSTEL
428.4m MYR 0.3 12.9 3.1 3.1
ZA
Kumba Iron Ore Ltd
JSE:KIO
103.3B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
234.2B BRL 1.1 4.9 3.3 4
AU
Fortescue Metals Group Ltd
ASX:FMG
56.6B AUD 1.9 6.2 4.2 4.2
AU
Fortescue Ltd
XMUN:FVJ
33.8B EUR 1.9 6.2 4.2 4.2
US
Nucor Corp
NYSE:NUE
27.5B USD 0.7 8.2 4.6 5.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.2T INR 1.3 45 11.9 18.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
155.3B CNY 0.5 16.4 15.7 15.7
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -42.6 9.4 16.1
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.4 6.3 5.3 8.8
LU
ArcelorMittal SA
AEX:MT
18.2B EUR 0.3 -15.3 3.7 6.6
P/E Multiple
Earnings Growth P/E to Growth
MY
C
CSC Steel Holdings Bhd
KLSE:CSCSTEL
Average P/E: 13.3
12.9
5%
2.5
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-35%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
44%
0.1
AU
Fortescue Metals Group Ltd
ASX:FMG
6.2
-53%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
6.2
-53%
N/A
US
Nucor Corp
NYSE:NUE
8.2
-37%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
45
115%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.4
17%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
Negative Multiple: -42.6 N/A N/A
JP
Nippon Steel Corp
TSE:5401
6.3
19%
0.3
LU
ArcelorMittal SA
AEX:MT
Negative Multiple: -15.3
371%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
C
CSC Steel Holdings Bhd
KLSE:CSCSTEL
Average EV/EBITDA: 6.5
3.1
15%
0.2
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-20%
N/A
BR
Vale SA
BOVESPA:VALE3
3.3
17%
0.2
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-24%
N/A
US
Nucor Corp
NYSE:NUE
4.6
-21%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
11.9
53%
0.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.7
211%
0.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.4
93%
0.1
JP
Nippon Steel Corp
TSE:5401
5.3
30%
0.2
LU
ArcelorMittal SA
AEX:MT
3.7
11%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
C
CSC Steel Holdings Bhd
KLSE:CSCSTEL
Average EV/EBIT: 8.7
3.1
-11%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-40%
N/A
BR
Vale SA
BOVESPA:VALE3
4
-5%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-49%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-49%
N/A
US
Nucor Corp
NYSE:NUE
5.8
-35%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
18.4
63%
0.3
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.7
39%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
16.1
155%
0.1
JP
Nippon Steel Corp
TSE:5401
8.8
N/A N/A
LU
ArcelorMittal SA
AEX:MT
6.6
4%
1.6

See Also

Discover More
Back to Top