C

CTOS Digital Bhd
KLSE:CTOS

Watchlist Manager
CTOS Digital Bhd
KLSE:CTOS
Watchlist
Price: 1.12 MYR -2.61% Market Closed
Market Cap: 2.6B MYR

Relative Value

The Relative Value of one CTOS stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.12 MYR, CTOS Digital Bhd is hidden .

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.

CTOS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
8
Median 3Y
13.8
Median 5Y
14.2
Industry
1.2
Forward
6.9
vs History
82
vs Industry
23
Median 3Y
42.7
Median 5Y
43.1
Industry
18
Forward
20.9
vs History
78
vs Industry
14
Median 3Y
31.9
Median 5Y
32.5
Industry
12.2
vs History
44
vs Industry
20
Median 3Y
23.7
Median 5Y
23.7
Industry
16.3
vs History
91
vs Industry
19
Median 3Y
6
Median 5Y
6
Industry
2.2
vs History
91
vs Industry
6
Median 3Y
14.2
Median 5Y
14.7
Industry
1.2
Forward
7.2
vs History
91
vs Industry
11
Median 3Y
17.8
Median 5Y
18
Industry
3
vs History
91
vs Industry
11
Median 3Y
38.5
Median 5Y
39.1
Industry
9.5
Forward
22.8
vs History
91
vs Industry
14
Median 3Y
43.3
Median 5Y
44.2
Industry
12.5
Forward
24.7
vs History
78
vs Industry
14
Median 3Y
33.1
Median 5Y
33.4
Industry
11.5
vs History
57
vs Industry
10
Median 3Y
43.3
Median 5Y
44.9
Industry
13.6
vs History
91
vs Industry
19
Median 3Y
4.8
Median 5Y
4.9
Industry
1.6

Multiples Across Competitors

CTOS Competitors Multiples
CTOS Digital Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
CTOS Digital Bhd
KLSE:CTOS
2.6B MYR 8.5 24.3 25.5 29.5
UK
Relx PLC
LSE:REL
72.7B GBP 7.7 37.6 21.6 27.6
CA
Thomson Reuters Corp
TSX:TRI
112.5B CAD 11.1 36.6 27.5 38.2
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.2 35.5 26.3 39.3
IE
Experian PLC
LSE:EXPN
31.4B GBP 5.7 35.2 188.6 265.4
US
Verisk Analytics Inc
NASDAQ:VRSK
40.8B USD 14.2 42.6 27.6 34.4
NL
Wolters Kluwer NV
AEX:WKL
35.2B EUR 6 32.6 19.8 26.3
US
CoStar Group Inc
NASDAQ:CSGP
32.2B USD 11.8 232 188 6 062.8
US
Equifax Inc
NYSE:EFX
27.1B USD 4.8 44.9 17.7 28.7
US
Leidos Holdings Inc
NYSE:LDOS
18.3B USD 1.1 14.6 10.2 11.8
CH
SGS SA
SIX:SGSN
14.4B CHF 2.1 24.8 11.8 18
P/E Multiple
Earnings Growth PEG
MY
C
CTOS Digital Bhd
KLSE:CTOS
Average P/E: 51
24.3
13%
1.9
UK
Relx PLC
LSE:REL
37.6
17%
2.2
CA
Thomson Reuters Corp
TSX:TRI
36.6
1%
36.6
UK
I
IHS Markit Ltd
F:0M3
35.5
N/A N/A
IE
Experian PLC
LSE:EXPN
35.2
15%
2.3
US
Verisk Analytics Inc
NASDAQ:VRSK
42.6
10%
4.3
NL
Wolters Kluwer NV
AEX:WKL
32.6
11%
3
US
CoStar Group Inc
NASDAQ:CSGP
232
91%
2.5
US
Equifax Inc
NYSE:EFX
44.9
37%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
14.6
9%
1.6
CH
SGS SA
SIX:SGSN
24.8
16%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
C
CTOS Digital Bhd
KLSE:CTOS
Average EV/EBITDA: 51.3
25.5
9%
2.8
UK
Relx PLC
LSE:REL
21.6
10%
2.2
CA
Thomson Reuters Corp
TSX:TRI
27.5
7%
3.9
UK
I
IHS Markit Ltd
F:0M3
26.3
N/A N/A
IE
Experian PLC
LSE:EXPN
188.6
10%
18.9
US
Verisk Analytics Inc
NASDAQ:VRSK
27.6
9%
3.1
NL
Wolters Kluwer NV
AEX:WKL
19.8
7%
2.8
US
CoStar Group Inc
NASDAQ:CSGP
188
88%
2.1
US
Equifax Inc
NYSE:EFX
17.7
16%
1.1
US
Leidos Holdings Inc
NYSE:LDOS
10.2
5%
2
CH
SGS SA
SIX:SGSN
11.8
11%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
C
CTOS Digital Bhd
KLSE:CTOS
Average EV/EBIT: 598.4
29.5
13%
2.3
UK
Relx PLC
LSE:REL
27.6
13%
2.1
CA
Thomson Reuters Corp
TSX:TRI
38.2
10%
3.8
UK
I
IHS Markit Ltd
F:0M3
39.3
N/A N/A
IE
Experian PLC
LSE:EXPN
265.4
14%
19
US
Verisk Analytics Inc
NASDAQ:VRSK
34.4
10%
3.4
NL
Wolters Kluwer NV
AEX:WKL
26.3
9%
2.9
US
CoStar Group Inc
NASDAQ:CSGP
6 062.8
478%
12.7
US
Equifax Inc
NYSE:EFX
28.7
25%
1.1
US
Leidos Holdings Inc
NYSE:LDOS
11.8
6%
2
CH
SGS SA
SIX:SGSN
18
14%
1.3