C

Cuscapi Berhad
KLSE:CUSCAPI

Watchlist Manager
Cuscapi Berhad
KLSE:CUSCAPI
Watchlist
Price: 0.23 MYR 12.2% Market Closed
Market Cap: 217.3m MYR
Have any thoughts about
Cuscapi Berhad?
Write Note
Section:
 

Relative Value

The Relative Value of one CUSCAPI stock under the Base Case scenario is 0.15 MYR. Compared to the current market price of 0.23 MYR, Cuscapi Berhad is Overvalued by 35%.

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.

CUSCAPI Relative Value
Base Case
0.15 MYR
Overvaluation 35%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

4.5
P/S
P/S
Price to Sales
4.5
vs History
0
vs Industry
14
Median 3Y
18.1
Median 5Y
14.5
Industry
2.4
More Details
12.9
P/E
P/E
Price to Earnings
12.9
vs History
0
vs Industry
27
Median 3Y
-30.7
Median 5Y
-13
Industry
23.3
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
4
Median 3Y
-9.7
Median 5Y
-9.7
Industry
17.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
9
Median 3Y
-27.7
Median 5Y
-10.3
Industry
21.2
More Details
3.3
P/B
P/B
Price to Book Value
3.3
vs History
0
vs Industry
26
Median 3Y
3.7
Median 5Y
3.4
Industry
2.9
More Details
4.4
EV/S
EV/S
Enterprise Value to Sales
4.4
vs History
0
vs Industry
14
Median 3Y
18.1
Median 5Y
14.4
Industry
2.4
More Details
8.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.7
vs History
0
vs Industry
14
Median 3Y
44.2
Median 5Y
13.2
Industry
5
More Details
11.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.3
vs History
0
vs Industry
19
Median 3Y
-35.9
Median 5Y
-12.3
Industry
13
More Details
11.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.3
vs History
0
vs Industry
22
Median 3Y
-35.9
Median 5Y
-12.3
Industry
16.6
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
4
Median 3Y
-9.6
Median 5Y
-9.7
Industry
16.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
4
Median 3Y
-9.5
Median 5Y
-8.8
Industry
19.1
More Details
3.2
EV/IC
EV/IC
Enterprise Value to IC
3.2
vs History
0
vs Industry
24
Median 3Y
3.9
Median 5Y
3.6
Industry
2.5
More Details

Multiples Across Competitors

CUSCAPI Competitors Multiples
Cuscapi Berhad Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Cuscapi Berhad
KLSE:CUSCAPI
217.3m MYR 4.5 12.9 11.3 11.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
323.6B USD 8.7 54.5 29.3 43.5
DE
SAP SE
XETRA:SAP
279.4B EUR 8.4 98.5 30.6 35.7
US
Adobe Inc
NASDAQ:ADBE
196.5B USD 9.1 35.3 24.2 24.9
US
NCR Corp
LSE:0K45
183.5B USD 26.8 387.2 366.9 1 107.3
US
Palantir Technologies Inc
NYSE:PLTR
179.5B USD 67.8 376.6 439.9 479.1
US
Intuit Inc
NASDAQ:INTU
178.9B USD 10.8 61.3 39.2 47.3
US
Applovin Corp
NASDAQ:APP
112.4B USD 26.2 97.8 58.4 75.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.7B USD 19.2 80.5 57.5 65.6
US
Synopsys Inc
NASDAQ:SNPS
75.7B USD 12.3 33.4 43.4 52.8
P/S Multiple
Revenue Growth P/S to Growth
MY
C
Cuscapi Berhad
KLSE:CUSCAPI
Average P/S: 21 282.3
4.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.7
9%
1
DE
SAP SE
XETRA:SAP
8.4
11%
0.8
US
Adobe Inc
NASDAQ:ADBE
9.1
10%
0.9
US
N
NCR Corp
LSE:0K45
26.8
-16%
N/A
US
Palantir Technologies Inc
NYSE:PLTR
67.8
24%
2.8
US
Intuit Inc
NASDAQ:INTU
10.8
13%
0.8
US
Applovin Corp
NASDAQ:APP
26.2
27%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
19.2
14%
1.4
US
Synopsys Inc
NASDAQ:SNPS
12.3
14%
0.9
P/E Multiple
Earnings Growth PEG
MY
C
Cuscapi Berhad
KLSE:CUSCAPI
Average P/E: 123.8
12.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
54.5
44%
1.2
DE
SAP SE
XETRA:SAP
98.5
12%
8.2
US
Adobe Inc
NASDAQ:ADBE
35.3
28%
1.3
US
N
NCR Corp
LSE:0K45
387.2
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
376.6
85%
4.4
US
Intuit Inc
NASDAQ:INTU
61.3
35%
1.8
US
Applovin Corp
NASDAQ:APP
97.8
95%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.5
28%
2.9
US
Synopsys Inc
NASDAQ:SNPS
33.4
12%
2.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
C
Cuscapi Berhad
KLSE:CUSCAPI
Average EV/EBITDA: 110.1
11.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
29.3
24%
1.2
DE
SAP SE
XETRA:SAP
30.6
20%
1.5
US
Adobe Inc
NASDAQ:ADBE
24.2
22%
1.1
US
N
NCR Corp
LSE:0K45
366.9
-11%
N/A
US
Palantir Technologies Inc
NYSE:PLTR
439.9
123%
3.6
US
Intuit Inc
NASDAQ:INTU
39.2
28%
1.4
US
Applovin Corp
NASDAQ:APP
58.4
53%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.5
26%
2.2
US
Synopsys Inc
NASDAQ:SNPS
43.4
34%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
C
Cuscapi Berhad
KLSE:CUSCAPI
Average EV/EBIT: 194.3
11.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
43.5
39%
1.1
DE
SAP SE
XETRA:SAP
35.7
23%
1.6
US
Adobe Inc
NASDAQ:ADBE
24.9
21%
1.2
US
N
NCR Corp
LSE:0K45
1 107.3
30%
36.9
US
Palantir Technologies Inc
NYSE:PLTR
479.1
134%
3.6
US
Intuit Inc
NASDAQ:INTU
47.3
36%
1.3
US
Applovin Corp
NASDAQ:APP
75.1
74%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
65.6
28%
2.3
US
Synopsys Inc
NASDAQ:SNPS
52.8
40%
1.3

See Also

Summary
CUSCAPI intrinsic value, competitors valuation, and company profile.
DCF Valuation
CUSCAPI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CUSCAPI stock valuation using valuation multiples.
Wall Street Estimates
CUSCAPI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CUSCAPI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.