Kimly Ltd
SGX:1D0

Watchlist Manager
Kimly Ltd Logo
Kimly Ltd
SGX:1D0
Watchlist
Price: 0.325 SGD Market Closed
Market Cap: 403.6m SGD
Have any thoughts about
Kimly Ltd?
Write Note

Relative Value

The Relative Value of one 1D0 stock under the Base Case scenario is 0.362 SGD. Compared to the current market price of 0.325 SGD, Kimly Ltd is Undervalued by 10%.

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.

1D0 Relative Value
Base Case
0.362 SGD
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
51
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4
Forward
1.2
vs History
20
vs Industry
48
Median 3Y
12
Median 5Y
11.8
Industry
20.2
Forward
11.3
vs History
71
vs Industry
61
Median 3Y
4.8
Median 5Y
4.7
Industry
9.8
vs History
63
vs Industry
39
Median 3Y
10.4
Median 5Y
10.6
Industry
18.6
vs History
74
vs Industry
41
Median 3Y
2.5
Median 5Y
2.6
Industry
2.2
vs History
49
vs Industry
60
Median 3Y
1.3
Median 5Y
1.3
Industry
1.9
Forward
1.2
vs History
58
vs Industry
43
Median 3Y
4.6
Median 5Y
4.8
Industry
3.8
vs History
52
vs Industry
66
Median 3Y
4.5
Median 5Y
4.7
Industry
10.7
Forward
7.6
vs History
31
vs Industry
57
Median 3Y
9.2
Median 5Y
9.2
Industry
16.5
Forward
8.6
vs History
60
vs Industry
67
Median 3Y
4.9
Median 5Y
4.9
Industry
11.9
vs History
73
vs Industry
58
Median 3Y
5.2
Median 5Y
5.4
Industry
17.4
vs History
88
vs Industry
32
Median 3Y
1.7
Median 5Y
1.8
Industry
1.3

Multiples Across Competitors

1D0 Competitors Multiples
Kimly Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Kimly Ltd
SGX:1D0
403.5m SGD 1.3 12.2 4.6 9.6
US
McDonald's Corp
NYSE:MCD
209.7B USD 8.1 25.4 17.9 21
US
Starbucks Corp
NASDAQ:SBUX
99.7B USD 2.8 26.5 16.4 21.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
84.4B USD 7.7 56.8 37.2 43.8
UK
Compass Group PLC
LSE:CPG
45.4B GBP 1.3 29.6 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
37.1B USD 5.1 24.3 19 20.3
CA
Restaurant Brands International Inc
NYSE:QSR
30.1B USD 3.8 23.7 17.3 19.1
US
Darden Restaurants Inc
NYSE:DRI
22.2B USD 1.9 21.4 12.9 17.3
CN
Yum China Holdings Inc
NYSE:YUMC
18.5B USD 1.7 20.7 10.1 14.2
IN
Swiggy Ltd
NSE:SWIGGY
1.3T INR 7.4 -37.3 -38.7 -33
US
Domino's Pizza Inc
NYSE:DPZ
14.7B USD 3.2 25.7 20.4 22.5
P/E Multiple
Earnings Growth P/E to Growth
SG
Kimly Ltd
SGX:1D0
Average P/E: 26.6
12.2
N/A N/A
US
McDonald's Corp
NYSE:MCD
25.4
17%
1.5
US
Starbucks Corp
NASDAQ:SBUX
26.5
35%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
56.8
76%
0.7
UK
Compass Group PLC
LSE:CPG
29.6
97%
0.3
US
Yum! Brands Inc
NYSE:YUM
24.3
20%
1.2
CA
Restaurant Brands International Inc
NYSE:QSR
23.7
14%
1.6
US
Darden Restaurants Inc
NYSE:DRI
21.4
32%
0.7
CN
Yum China Holdings Inc
NYSE:YUMC
20.7
40%
0.5
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -37.3 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
25.7
31%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Kimly Ltd
SGX:1D0
Average EV/EBITDA: 17
4.6
N/A N/A
US
McDonald's Corp
NYSE:MCD
17.9
16%
1.1
US
Starbucks Corp
NASDAQ:SBUX
16.4
35%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
37.2
67%
0.6
UK
Compass Group PLC
LSE:CPG
14.8
78%
0.2
US
Yum! Brands Inc
NYSE:YUM
19
25%
0.7
CA
Restaurant Brands International Inc
NYSE:QSR
17.3
41%
0.4
US
Darden Restaurants Inc
NYSE:DRI
12.9
21%
0.6
CN
Yum China Holdings Inc
NYSE:YUMC
10.1
34%
0.3
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -38.7 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
20.4
25%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Kimly Ltd
SGX:1D0
Average EV/EBIT: 21
9.6
N/A N/A
US
McDonald's Corp
NYSE:MCD
21
16%
1.3
US
Starbucks Corp
NASDAQ:SBUX
21.5
40%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
43.8
74%
0.6
UK
Compass Group PLC
LSE:CPG
20.8
88%
0.2
US
Yum! Brands Inc
NYSE:YUM
20.3
25%
0.8
CA
Restaurant Brands International Inc
NYSE:QSR
19.1
41%
0.5
US
Darden Restaurants Inc
NYSE:DRI
17.3
21%
0.8
CN
Yum China Holdings Inc
NYSE:YUMC
14.2
33%
0.4
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -33 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
22.5
25%
0.9

See Also

Discover More
Back to Top