M

MAG Holdings Berhad
KLSE:MAGNUM

Watchlist Manager
MAG Holdings Berhad
KLSE:MAGNUM
Watchlist
Price: 1.2 MYR -0.83%
Market Cap: 1.7B MYR

Relative Value

The Relative Value of one MAGNUM stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.2 MYR, MAG Holdings Berhad 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.

MAGNUM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
6
Median 3Y
0.8
Median 5Y
1.1
Industry
0.9
Forward
0.8
vs History
44
vs Industry
9
Median 3Y
13.4
Median 5Y
13.3
Industry
15.7
Forward
12.6
vs History
76
vs Industry
6
Median 3Y
9.8
Median 5Y
10.7
Industry
9.7
vs History
87
vs Industry
Median 3Y
23.1
Median 5Y
23.6
Industry
17.4
vs History
57
vs Industry
27
Median 3Y
0.7
Median 5Y
0.9
Industry
1.5
vs History
68
vs Industry
7
Median 3Y
1
Median 5Y
1.3
Industry
1.1
Forward
0.9
vs History
66
vs Industry
8
Median 3Y
6.9
Median 5Y
7.4
Industry
4.7
vs History
66
vs Industry
12
Median 3Y
9.2
Median 5Y
11.3
Industry
9.9
Forward
8.2
vs History
71
vs Industry
14
Median 3Y
9.3
Median 5Y
11.8
Industry
12.6
Forward
8.9
vs History
77
vs Industry
7
Median 3Y
12.6
Median 5Y
14.5
Industry
10.8
vs History
77
vs Industry
Median 3Y
13.4
Median 5Y
15.3
Industry
15
vs History
60
vs Industry
19
Median 3Y
0.7
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

MAGNUM Competitors Multiples
MAG Holdings Berhad Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
MAG Holdings Berhad
KLSE:MAGNUM
1.7B MYR 0.8 12.6 8.2 8.2
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
232.2B CHF 2.5 21.3 14.4 17.7
US
Mondelez International Inc
NASDAQ:MDLZ
85.8B USD 2.4 18.6 12.5 15
FR
Danone SA
PAR:BN
46.3B EUR 1.7 22.9 11 14.6
ZA
Tiger Brands Ltd
JSE:TBS
41.8B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
36.6B USD 1.4 13.4 8.6 10.1
US
Hershey Co
NYSE:HSY
34.5B USD 3.1 15.5 11.3 13.1
US
General Mills Inc
NYSE:GIS
33.7B USD 1.7 12.9 10.4 11.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232.3B CNY 8.8 38 32.3 32.3
ZA
Avi Ltd
JSE:AVI
31.4B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
MY
M
MAG Holdings Berhad
KLSE:MAGNUM
Average P/E: 60 100.9
12.6
11%
1.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
21.3
9%
2.4
US
Mondelez International Inc
NASDAQ:MDLZ
18.6
0%
N/A
FR
Danone SA
PAR:BN
22.9
13%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
14%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
13.4
9%
1.5
US
Hershey Co
NYSE:HSY
15.5
-12%
N/A
US
General Mills Inc
NYSE:GIS
12.9
2%
6.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
38
12%
3.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
M
MAG Holdings Berhad
KLSE:MAGNUM
Average EV/EBITDA: 20 739
8.2
6%
1.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.4
3%
4.8
US
Mondelez International Inc
NASDAQ:MDLZ
12.5
2%
6.3
FR
Danone SA
PAR:BN
11
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.6
4%
2.2
US
Hershey Co
NYSE:HSY
11.3
-2%
N/A
US
General Mills Inc
NYSE:GIS
10.4
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.3
18%
1.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
M
MAG Holdings Berhad
KLSE:MAGNUM
Average EV/EBIT: 35 378.6
8.2
8%
1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.7
3%
5.9
US
Mondelez International Inc
NASDAQ:MDLZ
15
-2%
N/A
FR
Danone SA
PAR:BN
14.6
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.1
0%
N/A
US
Hershey Co
NYSE:HSY
13.1
-10%
N/A
US
General Mills Inc
NYSE:GIS
11.9
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.3
14%
2.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A