M

Mr DIY Group M Bhd
KLSE:MRDIY

Watchlist Manager
Mr DIY Group M Bhd
KLSE:MRDIY
Watchlist
Price: 1.8 MYR -1.1% Market Closed
Market Cap: 17B MYR
Have any thoughts about
Mr DIY Group M Bhd?
Write Note
Section:
 

Relative Value

The Relative Value of one MRDIY stock under the Base Case scenario is 1.43 MYR. Compared to the current market price of 1.8 MYR, Mr DIY Group M Bhd is Overvalued by 21%.

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.

MRDIY Relative Value
Base Case
1.43 MYR
Overvaluation 21%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

3.7
P/S
P/S
Price to Sales
3.7
vs History
64
vs Industry
6
Median 3Y
4.3
Median 5Y
4.6
Industry
0.6
Forward
3.3
More Details
29.3
P/E
P/E
Price to Earnings
29.3
vs History
64
vs Industry
12
Median 3Y
33.4
Median 5Y
38.3
Industry
16.7
Forward
25.4
More Details
18.8
P/OCF
P/OCF
Price to OCF
18.8
vs History
74
vs Industry
11
Median 3Y
24.4
Median 5Y
30.3
Industry
8
More Details
34.7
P/FCFE
P/FCFE
Price to FCFE
34.7
vs History
62
vs Industry
13
Median 3Y
55.9
Median 5Y
46
Industry
15.5
More Details
9.1
P/B
P/B
Price to Book Value
9.1
vs History
74
vs Industry
3
Median 3Y
10.5
Median 5Y
13.4
Industry
1.6
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
64
vs Industry
6
Median 3Y
4.5
Median 5Y
4.9
Industry
0.7
Forward
3.5
More Details
8.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.6
vs History
70
vs Industry
8
Median 3Y
9.9
Median 5Y
11.9
Industry
2.2
More Details
15.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.4
vs History
62
vs Industry
13
Median 3Y
17.6
Median 5Y
19
Industry
8.5
Forward
14.3
More Details
21.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.3
vs History
62
vs Industry
14
Median 3Y
24.2
Median 5Y
25.8
Industry
12.8
Forward
19.9
More Details
20
EV/OCF
EV/OCF
Enterprise Value to OCF
20
vs History
76
vs Industry
12
Median 3Y
26.5
Median 5Y
31.9
Industry
9.1
More Details
24.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
24.6
vs History
86
vs Industry
13
Median 3Y
40.9
Median 5Y
43
Industry
12.8
More Details
5.5
EV/IC
EV/IC
Enterprise Value to IC
5.5
vs History
62
vs Industry
5
Median 3Y
6.2
Median 5Y
6.7
Industry
1.1
More Details

Multiples Across Competitors

MRDIY Competitors Multiples
Mr DIY Group M Bhd 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
Mr DIY Group M Bhd
KLSE:MRDIY
17B MYR 3.7 29.3 15.4 21.3
US
Home Depot Inc
NYSE:HD
390B USD 2.5 26.7 17.8 20.8
US
Lowe's Companies Inc
NYSE:LOW
140B USD 1.7 20.5 13.8 16.4
ZA
Italtile Ltd
JSE:ITE
16.5B Zac 0 0 0 0
US
Floor & Decor Holdings Inc
NYSE:FND
10.9B USD 2.5 55.6 23.1 44.8
UK
Kingfisher PLC
LSE:KGF
4.7B GBP 0.4 13.6 5.1 10
ZA
Cashbuild Ltd
JSE:CSB
5.1B Zac 0 0 0 0
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
4.5B USD 4.4 35.3 18.3 25.3
TH
Home Product Center PCL
SET:HMPRO
124.9B THB 1.8 19.3 11.8 16.5
TH
Siam Global House PCL
SET:GLOBAL
73.5B THB 2.3 30.5 19 27.1
DE
Hornbach Baumarkt AG
XETRA:HBM
1.6B EUR 0.3 10.4 5.5 11.2
P/E Multiple
Earnings Growth P/E to Growth
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
Average P/E: 26.8
29.3
57%
0.5
US
Home Depot Inc
NYSE:HD
26.7
15%
1.8
US
Lowe's Companies Inc
NYSE:LOW
20.5
2%
10.7
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
55.6
18%
3.1
UK
Kingfisher PLC
LSE:KGF
13.6
38%
0.4
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
35.3
57%
0.6
TH
H
Home Product Center PCL
SET:HMPRO
19.3
21%
0.9
TH
S
Siam Global House PCL
SET:GLOBAL
30.5
29%
1.1
DE
H
Hornbach Baumarkt AG
XETRA:HBM
10.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
Average EV/EBITDA: 14.4
15.4
28%
0.6
US
Home Depot Inc
NYSE:HD
17.8
15%
1.2
US
Lowe's Companies Inc
NYSE:LOW
13.8
-1%
N/A
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
23.1
29%
0.8
UK
Kingfisher PLC
LSE:KGF
5.1
11%
0.5
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
18.3
28%
0.7
TH
H
Home Product Center PCL
SET:HMPRO
11.8
57%
0.2
TH
S
Siam Global House PCL
SET:GLOBAL
19
17%
1.1
DE
H
Hornbach Baumarkt AG
XETRA:HBM
5.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
Average EV/EBIT: 21.5
21.3
26%
0.8
US
Home Depot Inc
NYSE:HD
20.8
15%
1.4
US
Lowe's Companies Inc
NYSE:LOW
16.4
-1%
N/A
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
44.8
18%
2.4
UK
Kingfisher PLC
LSE:KGF
10
12%
0.8
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
25.3
26%
1
TH
H
Home Product Center PCL
SET:HMPRO
16.5
12%
1.4
TH
S
Siam Global House PCL
SET:GLOBAL
27.1
20%
1.3
DE
H
Hornbach Baumarkt AG
XETRA:HBM
11.2
N/A N/A

See Also

Summary
MRDIY intrinsic value, competitors valuation, and company profile.
DCF Valuation
MRDIY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MRDIY stock valuation using valuation multiples.
Wall Street Estimates
MRDIY 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
MRDIY 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 210,300+ 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.