Aem Holdings Ltd
SGX:AWX

Watchlist Manager
Aem Holdings Ltd Logo
Aem Holdings Ltd
SGX:AWX
Watchlist
Price: 1.81 SGD 3.43%
Market Cap: 572.7m SGD

Relative Value

The Relative Value of one AWX stock under the Base Case scenario is 2.48 SGD. Compared to the current market price of 1.81 SGD, Aem Holdings Ltd is Undervalued 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.

AWX Relative Value
Base Case
2.48 SGD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
73
Median 3Y
1.3
Median 5Y
1.5
Industry
3.6
Forward
1.4
vs History
4
vs Industry
25
Median 3Y
16
Median 5Y
13.5
Industry
30.8
Forward
67.4
vs History
22
vs Industry
44
Median 3Y
9
Median 5Y
12.5
Industry
19.8
vs History
vs Industry
15
Median 3Y
-21.8
Median 5Y
-11.5
Industry
25.7
vs History
73
vs Industry
78
Median 3Y
1.2
Median 5Y
2.2
Industry
2.8
vs History
57
vs Industry
72
Median 3Y
1.2
Median 5Y
1.3
Industry
3.9
Forward
1.3
vs History
39
vs Industry
70
Median 3Y
4.5
Median 5Y
4.6
Industry
12.7
vs History
36
vs Industry
43
Median 3Y
10.1
Median 5Y
9.9
Industry
19.8
Forward
13.9
vs History
22
vs Industry
26
Median 3Y
18
Median 5Y
12
Industry
26.2
Forward
31.9
vs History
19
vs Industry
44
Median 3Y
8.3
Median 5Y
11.4
Industry
19.9
vs History
vs Industry
20
Median 3Y
-12.6
Median 5Y
11.6
Industry
24.5
vs History
71
vs Industry
77
Median 3Y
1
Median 5Y
1.9
Industry
2.3

Multiples Across Competitors

AWX Competitors Multiples
Aem Holdings 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
Aem Holdings Ltd
SGX:AWX
548.8m SGD 1.4 41.7 10.4 21.6
NL
ASML Holding NV
AEX:ASML
420.9B EUR 13.1 41.2 31.2 34.4
US
Brooks Automation Inc
LSE:0HQ1
300.3B USD 505.7 -5 385.6 7 587.4 -13 841
US
Lam Research Corp
NASDAQ:LRCX
277.5B USD 14.2 47.8 40 42.5
US
Applied Materials Inc
NASDAQ:AMAT
243.6B USD 8.6 34.8 27.1 28.5
US
KLA Corp
NASDAQ:KLAC
188.1B USD 15 44.4 32.8 35.3
JP
Tokyo Electron Ltd
TSE:8035
17.4T JPY 7 32.1 22.3 24.6
JP
Advantest Corp
TSE:6857
14.7T JPY 15.1 56.3 37 39.5
CN
NAURA Technology Group Co Ltd
SZSE:002371
362.1B CNY 9.7 56.7 52.4 52.4
JP
Disco Corp
TSE:6146
6T JPY 14.6 47.2 31.4 33.9
NL
ASM International NV
AEX:ASM
30.7B EUR 9.3 39.2 24.9 30.9
P/E Multiple
Earnings Growth PEG
SG
Aem Holdings Ltd
SGX:AWX
Average P/E: 44.1
41.7
39%
1.1
NL
ASML Holding NV
AEX:ASML
41.2
15%
2.7
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -5 385.6 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
47.8
15%
3.2
US
Applied Materials Inc
NASDAQ:AMAT
34.8
12%
2.9
US
KLA Corp
NASDAQ:KLAC
44.4
15%
3
JP
Tokyo Electron Ltd
TSE:8035
32.1
9%
3.6
JP
Advantest Corp
TSE:6857
56.3
39%
1.4
CN
NAURA Technology Group Co Ltd
SZSE:002371
56.7
30%
1.9
JP
Disco Corp
TSE:6146
47.2
10%
4.7
NL
ASM International NV
AEX:ASM
39.2
14%
2.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Aem Holdings Ltd
SGX:AWX
Average EV/EBITDA: 717.9
10.4
14%
0.7
NL
ASML Holding NV
AEX:ASML
31.2
13%
2.4
US
B
Brooks Automation Inc
LSE:0HQ1
7 587.4
46%
164.9
US
Lam Research Corp
NASDAQ:LRCX
40
15%
2.7
US
Applied Materials Inc
NASDAQ:AMAT
27.1
8%
3.4
US
KLA Corp
NASDAQ:KLAC
32.8
11%
3
JP
Tokyo Electron Ltd
TSE:8035
22.3
8%
2.8
JP
Advantest Corp
TSE:6857
37
22%
1.7
CN
NAURA Technology Group Co Ltd
SZSE:002371
52.4
32%
1.6
JP
Disco Corp
TSE:6146
31.4
11%
2.9
NL
ASM International NV
AEX:ASM
24.9
13%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Aem Holdings Ltd
SGX:AWX
Average EV/EBIT: 34.4
21.6
43%
0.5
NL
ASML Holding NV
AEX:ASML
34.4
14%
2.5
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -13 841 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
42.5
15%
2.8
US
Applied Materials Inc
NASDAQ:AMAT
28.5
8%
3.6
US
KLA Corp
NASDAQ:KLAC
35.3
12%
2.9
JP
Tokyo Electron Ltd
TSE:8035
24.6
N/A N/A
JP
Advantest Corp
TSE:6857
39.5
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
52.4
28%
1.9
JP
Disco Corp
TSE:6146
33.9
N/A N/A
NL
ASM International NV
AEX:ASM
30.9
14%
2.2