I

Icon Offshore Bhd
KLSE:ICON

Watchlist Manager
Icon Offshore Bhd
KLSE:ICON
Watchlist
Price: 1.05 MYR -1.87% Market Closed
Market Cap: 654.8m MYR
Have any thoughts about
Icon Offshore Bhd?
Write Note

Relative Value

The Relative Value of one ICON stock under the Base Case scenario is 0.77 MYR. Compared to the current market price of 1.05 MYR, Icon Offshore Bhd is Overvalued by 27%.

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.

ICON Relative Value
Base Case
0.77 MYR
Overvaluation 27%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
36
Median 3Y
0.9
Median 5Y
0.7
Industry
2.2
Forward
2.8
vs History
vs Industry
3
Median 3Y
1.8
Median 5Y
3.6
Industry
17.1
Forward
62.3
vs History
4
vs Industry
15
Median 3Y
2.2
Median 5Y
2
Industry
10.4
vs History
vs Industry
4
Median 3Y
2.4
Median 5Y
-0.8
Industry
14.1
vs History
4
vs Industry
25
Median 3Y
0.6
Median 5Y
0.5
Industry
1.6
vs History
4
vs Industry
37
Median 3Y
1.3
Median 5Y
1.6
Industry
3.2
Forward
3.3
vs History
4
vs Industry
10
Median 3Y
6.4
Median 5Y
5.7
Industry
6.9
vs History
4
vs Industry
13
Median 3Y
2.6
Median 5Y
3
Industry
11.3
Forward
8.5
vs History
4
vs Industry
8
Median 3Y
4.4
Median 5Y
5.4
Industry
13.4
Forward
17
vs History
4
vs Industry
15
Median 3Y
3.9
Median 5Y
5
Industry
11.6
vs History
4
vs Industry
9
Median 3Y
3.9
Median 5Y
4.9
Industry
12.6
vs History
4
vs Industry
33
Median 3Y
0.6
Median 5Y
0.5
Industry
1.5

Multiples Across Competitors

ICON Competitors Multiples
Icon Offshore 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
Icon Offshore Bhd
KLSE:ICON
653.7m MYR 3.5 -53.9 11.3 73.3
US
Schlumberger NV
NYSE:SLB
63B USD 1.7 13.9 8 11.2
US
Baker Hughes Co
NASDAQ:BKR
44.2B USD 1.6 19.8 10.9 14.7
US
Halliburton Co
NYSE:HAL
28.1B USD 1.2 11 6.5 8.2
LU
Tenaris SA
MIL:TEN
19.8B EUR 1.5 7.5 4.6 5.5
UK
TechnipFMC PLC
NYSE:FTI
12.9B USD 1.5 19 9.7 13.8
US
Nov Inc
NYSE:NOV
6.5B USD 0.7 6 6.2 8.7
US
Weatherford International PLC
NASDAQ:WFRD
6.3B USD 1.1 11.6 5.3 7.3
CN
CNOOC Energy Technology & Services Ltd
SSE:600968
41.6B CNY 0.8 11.5 8.6 8.6
US
ChampionX Corp
NASDAQ:CHX
6B USD 1.6 18.9 8.5 12.7
US
Cactus Inc
NYSE:WHD
5.4B USD 4.8 29 14.4 17.3

See Also

Discover More
Back to Top