PropNex Ltd
SGX:OYY

Watchlist Manager
PropNex Ltd Logo
PropNex Ltd
SGX:OYY
Watchlist
Price: 0.98 SGD -1.01%
Market Cap: 725.2m SGD
Have any thoughts about
PropNex Ltd?
Write Note

Relative Value

The Relative Value of one OYY stock under the Base Case scenario is 1.16 SGD. Compared to the current market price of 0.98 SGD, PropNex Ltd is Undervalued by 16%.

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.

OYY Relative Value
Base Case
1.16 SGD
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
77
Median 3Y
0.7
Median 5Y
0.5
Industry
3.6
Forward
0.9
vs History
11
vs Industry
35
Median 3Y
11.4
Median 5Y
7.6
Industry
16.9
Forward
15.8
vs History
4
vs Industry
37
Median 3Y
11.2
Median 5Y
6.7
Industry
11
vs History
4
vs Industry
28
Median 3Y
11.9
Median 5Y
7
Industry
13.4
vs History
22
vs Industry
5
Median 3Y
5.1
Median 5Y
4.1
Industry
0.8
vs History
17
vs Industry
85
Median 3Y
0.6
Median 5Y
0.3
Industry
6.6
Forward
0.7
vs History
15
vs Industry
66
Median 3Y
5.5
Median 5Y
3.2
Industry
11.9
vs History
7
vs Industry
59
Median 3Y
6.9
Median 5Y
4.1
Industry
15.8
Forward
11.7
vs History
7
vs Industry
58
Median 3Y
7.3
Median 5Y
4.3
Industry
19
Forward
11.7
vs History
4
vs Industry
55
Median 3Y
8.9
Median 5Y
4.9
Industry
18.5
vs History
4
vs Industry
47
Median 3Y
9
Median 5Y
5
Industry
20.2
vs History
19
vs Industry
0
Median 3Y
74.7
Median 5Y
-6.7
Industry
0.7

Multiples Across Competitors

OYY Competitors Multiples
PropNex 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
PropNex Ltd
SGX:OYY
725.2m SGD 0.9 16.2 11.3 12
US
CBRE Group Inc
NYSE:CBRE
39.7B USD 1.2 41.4 21 30.4
CN
Ke Holdings Inc
HKEX:2423
155.9B HKD 1.8 35.3 35.1 35.1
US
Zillow Group Inc
NASDAQ:ZG
15.9B USD 7.4 -119.9 847.8 -67.4
US
Jones Lang LaSalle Inc
NYSE:JLL
11.8B USD 0.5 24.6 14.5 19
CA
FirstService Corp
TSX:FSV
11.5B CAD 1.6 74.1 19.9 29.8
CA
Colliers International Group Inc
TSX:CIGI
9.8B CAD 1.5 47.8 14.5 22.7
UK
Cushman & Wakefield PLC
NYSE:CWK
2.8B USD 0.3 31.7 11 15.4
US
Compass Inc
NYSE:COMP
2.8B USD 0.5 -14.4 -25.7 -14.1
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 39.8 11.4 24.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
15.8B HKD 1.2 11 5.7 5.7
P/E Multiple
Earnings Growth PEG
SG
PropNex Ltd
SGX:OYY
Average P/E: 35.8
16.2
0%
N/A
US
CBRE Group Inc
NYSE:CBRE
41.4
31%
1.3
CN
K
Ke Holdings Inc
HKEX:2423
35.3
-14%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -119.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.6
61%
0.4
CA
FirstService Corp
TSX:FSV
74.1
41%
1.8
CA
Colliers International Group Inc
TSX:CIGI
47.8
83%
0.6
UK
Cushman & Wakefield PLC
NYSE:CWK
31.7
N/A N/A
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.4 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
39.8
86%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11
17%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
PropNex Ltd
SGX:OYY
Average EV/EBITDA: 99.2
11.3
2%
5.6
US
CBRE Group Inc
NYSE:CBRE
21
28%
0.7
CN
K
Ke Holdings Inc
HKEX:2423
35.1
28%
1.3
US
Zillow Group Inc
NASDAQ:ZG
847.8
N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
19%
0.8
CA
FirstService Corp
TSX:FSV
19.9
15%
1.3
CA
Colliers International Group Inc
TSX:CIGI
14.5
16%
0.9
UK
Cushman & Wakefield PLC
NYSE:CWK
11
25%
0.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.7 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
11.4
30%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
16%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
PropNex Ltd
SGX:OYY
Average EV/EBIT: 21.6
12
2%
6
US
CBRE Group Inc
NYSE:CBRE
30.4
37%
0.8
CN
K
Ke Holdings Inc
HKEX:2423
35.1
26%
1.3
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -67.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19
21%
0.9
CA
FirstService Corp
TSX:FSV
29.8
13%
2.3
CA
Colliers International Group Inc
TSX:CIGI
22.7
20%
1.1
UK
Cushman & Wakefield PLC
NYSE:CWK
15.4
34%
0.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.1 N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
24.5
47%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
17%
0.3