Keppel Corporation Ltd
SGX:BN4

Watchlist Manager
Keppel Corporation Ltd Logo
Keppel Corporation Ltd
SGX:BN4
Watchlist
Price: 10.5 SGD 0.29% Market Closed
Market Cap: 18.5B SGD

Relative Value

The Relative Value of one BN4 stock under the Base Case scenario is hidden SGD. Compared to the current market price of 10.5 SGD, Keppel Corporation Ltd 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.

BN4 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
19
Median 3Y
1.8
Median 5Y
1.7
Industry
0.9
Forward
2.8
vs History
9
vs Industry
35
Median 3Y
13
Median 5Y
11.6
Industry
14.1
Forward
22.2
vs History
63
vs Industry
3
Median 3Y
47.6
Median 5Y
43
Industry
8.4
vs History
vs Industry
9
Median 3Y
-48.9
Median 5Y
-8.7
Industry
14.2
vs History
0
vs Industry
37
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
vs History
0
vs Industry
13
Median 3Y
3
Median 5Y
2.7
Industry
1.3
Forward
4
vs History
0
vs Industry
14
Median 3Y
10.9
Median 5Y
10.6
Industry
4.6
vs History
47
vs Industry
23
Median 3Y
18.8
Median 5Y
17.1
Industry
9.1
Forward
17.6
vs History
57
vs Industry
28
Median 3Y
23.5
Median 5Y
21.2
Industry
12.6
Forward
21.5
vs History
66
vs Industry
1
Median 3Y
72.7
Median 5Y
70.6
Industry
10.9
vs History
0
vs Industry
Median 3Y
-24.7
Median 5Y
-24.7
Industry
15.8
vs History
0
vs Industry
23
Median 3Y
0.9
Median 5Y
0.8
Industry
0.7

Multiples Across Competitors

BN4 Competitors Multiples
Keppel Corporation 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
Keppel Corporation Ltd
SGX:BN4
19.1B SGD 3 18.8 17.2 20.6
US
General Electric Co
NYSE:GE
339.1B USD 7.7 42.1 38.5 44.5
DE
Siemens AG
XETRA:SIE
200.6B EUR 2.5 20.9 17.6 24.1
JP
Hitachi Ltd
TSE:6501
23.3T JPY 2.3 29.3 15 21
US
Honeywell International Inc
NASDAQ:HON
130B USD 3.2 21.2 15.9 19
US
3M Co
NYSE:MMM
87.4B USD 3.5 25.7 14.9 18.4
ZA
Bidvest Group Ltd
JSE:BVT
85.4B Zac 0 0 0 0
US
Roper Technologies Inc
F:ROP
39.6B EUR 6 29.4 18 25.3
CN
CITIC Ltd
HKEX:267
355.8B HKD 0.4 5.6 64.2 0
MY
Boustead Holdings Bhd
KLSE:BSTEAD
149B MYR 10 -470.6 394.2 394.2
KR
Samsung C&T Corp
KRX:028260
43.8T KRW 1.1 20.6 10 13.3
P/E Multiple
Earnings Growth PEG
SG
Keppel Corporation Ltd
SGX:BN4
Average P/E: 23.7
18.8
5%
3.8
US
General Electric Co
NYSE:GE
42.1
12%
3.5
DE
Siemens AG
XETRA:SIE
20.9
4%
5.2
JP
Hitachi Ltd
TSE:6501
29.3
21%
1.4
US
Honeywell International Inc
NASDAQ:HON
21.2
9%
2.4
US
3M Co
NYSE:MMM
25.7
6%
4.3
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
12%
N/A
US
R
Roper Technologies Inc
F:ROP
29.4
18%
1.6
CN
CITIC Ltd
HKEX:267
5.6
5%
1.1
MY
B
Boustead Holdings Bhd
KLSE:BSTEAD
Negative Multiple: -470.6 N/A N/A
KR
Samsung C&T Corp
KRX:028260
20.6
9%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Keppel Corporation Ltd
SGX:BN4
Average EV/EBITDA: 60.6
17.2
25%
0.7
US
General Electric Co
NYSE:GE
38.5
24%
1.6
DE
Siemens AG
XETRA:SIE
17.6
15%
1.2
JP
Hitachi Ltd
TSE:6501
15
12%
1.2
US
Honeywell International Inc
NASDAQ:HON
15.9
7%
2.3
US
3M Co
NYSE:MMM
14.9
7%
2.1
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
7%
N/A
US
R
Roper Technologies Inc
F:ROP
18
10%
1.8
CN
CITIC Ltd
HKEX:267
64.2
103%
0.6
MY
B
Boustead Holdings Bhd
KLSE:BSTEAD
394.2
N/A N/A
KR
Samsung C&T Corp
KRX:028260
10
11%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Keppel Corporation Ltd
SGX:BN4
Average EV/EBIT: 64.5
20.6
30%
0.7
US
General Electric Co
NYSE:GE
44.5
27%
1.6
DE
Siemens AG
XETRA:SIE
24.1
18%
1.3
JP
Hitachi Ltd
TSE:6501
21
N/A N/A
US
Honeywell International Inc
NASDAQ:HON
19
8%
2.4
US
3M Co
NYSE:MMM
18.4
9%
2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
11%
N/A
US
R
Roper Technologies Inc
F:ROP
25.3
11%
2.3
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
MY
B
Boustead Holdings Bhd
KLSE:BSTEAD
394.2
N/A N/A
KR
Samsung C&T Corp
KRX:028260
13.3
12%
1.1