K

Kronologi Asia Bhd
KLSE:KAB

Watchlist Manager
Kronologi Asia Bhd
KLSE:KAB
Watchlist
Price: 0.38 MYR Market Closed
Market Cap: 830.3m MYR

Relative Value

The Relative Value of one KAB stock under the Base Case scenario is 0.78 MYR. Compared to the current market price of 0.38 MYR, Kronologi Asia Bhd is Undervalued by 51%.

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.

KAB Relative Value
Base Case
0.78 MYR
Undervaluation 51%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
40
Median 3Y
3.2
Median 5Y
3.6
Industry
2.4
Forward
2.2
vs History
68
vs Industry
19
Median 3Y
32.6
Median 5Y
84.3
Industry
22.3
Forward
18.8
vs History
vs Industry
33
Median 3Y
-6.8
Median 5Y
-27.3
Industry
15.8
vs History
vs Industry
30
Median 3Y
-16
Median 5Y
-30.6
Industry
20.9
vs History
82
vs Industry
46
Median 3Y
3
Median 5Y
4.1
Industry
3
vs History
92
vs Industry
36
Median 3Y
3.3
Median 5Y
3.7
Industry
2.4
Forward
2.5
vs History
71
vs Industry
16
Median 3Y
16.2
Median 5Y
20
Industry
4.9
vs History
73
vs Industry
27
Median 3Y
17
Median 5Y
38.8
Industry
12.2
Forward
13
vs History
61
vs Industry
24
Median 3Y
22.3
Median 5Y
53.8
Industry
15.9
Forward
15.6
vs History
vs Industry
32
Median 3Y
-7.9
Median 5Y
-28
Industry
14.6
vs History
vs Industry
38
Median 3Y
-9.1
Median 5Y
-19.5
Industry
17.3
vs History
90
vs Industry
47
Median 3Y
2.2
Median 5Y
3
Industry
2.5

Multiples Across Competitors

KAB Competitors Multiples
Kronologi Asia 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
Kronologi Asia Bhd
KLSE:KAB
830.3m MYR 2.1 32.6 16.8 23.4
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.6 32.6 19.4 25
US
Oracle Corp
NYSE:ORCL
549B USD 9 35.6 23.9 32.7
US
ServiceNow Inc
NYSE:NOW
132.2B USD 10.4 76.4 52.7 73.1
US
Palo Alto Networks Inc
NASDAQ:PANW
128.4B USD 13.4 114.9 76.9 98.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114.4B USD 25.1 -364.2 -1 987.5 -348.2
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 47.2 21.8 36.7
US
Fortinet Inc
NASDAQ:FTNT
56B USD 8.5 29.9 24.6 26.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
34.1B USD 12 -831.4 12 278.6 -242.3
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.9B USD 17.6 -100.9 -2 087.9 -164.2
P/E Multiple
Earnings Growth PEG
MY
K
Kronologi Asia Bhd
KLSE:KAB
Average P/E: 139.2
32.6
47%
0.7
US
Microsoft Corp
NASDAQ:MSFT
32.6
18%
1.8
US
Oracle Corp
NYSE:ORCL
35.6
36%
1
US
ServiceNow Inc
NYSE:NOW
76.4
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
114.9
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -364.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.2
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
29.9
12%
2.5
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -831.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
K
Kronologi Asia Bhd
KLSE:KAB
Average EV/EBITDA: 1 420.4
16.8
34%
0.5
US
Microsoft Corp
NASDAQ:MSFT
19.4
20%
1
US
Oracle Corp
NYSE:ORCL
23.9
43%
0.6
US
ServiceNow Inc
NYSE:NOW
52.7
53%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
76.9
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 987.5
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
24.6
17%
1.4
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 278.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 087.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
K
Kronologi Asia Bhd
KLSE:KAB
Average EV/EBIT: 86.5
23.4
41%
0.6
US
Microsoft Corp
NASDAQ:MSFT
25
17%
1.5
US
Oracle Corp
NYSE:ORCL
32.7
38%
0.9
US
ServiceNow Inc
NYSE:NOW
73.1
65%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
98.1
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -348.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.7
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.4
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -242.3 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -164.2 N/A N/A