PropNex Ltd
SGX:OYY

Watchlist Manager
PropNex Ltd Logo
PropNex Ltd
SGX:OYY
Watchlist
Price: 1.16 SGD 1.75% Market Closed
Market Cap: 858.4m SGD

Relative Value

The Relative Value of one OYY stock under the Base Case scenario is 1.32 SGD. Compared to the current market price of 1.16 SGD, PropNex Ltd is Undervalued by 12%.

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
1.32 SGD
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
71
Median 3Y
0.7
Median 5Y
0.5
Industry
3.6
Forward
0.9
vs History
0
vs Industry
25
Median 3Y
12.1
Median 5Y
8.7
Industry
16.4
Forward
15.1
vs History
0
vs Industry
14
Median 3Y
11.4
Median 5Y
7.3
Industry
11
vs History
0
vs Industry
15
Median 3Y
12
Median 5Y
7.6
Industry
12.9
vs History
1
vs Industry
3
Median 3Y
5.1
Median 5Y
4.5
Industry
0.8
vs History
0
vs Industry
80
Median 3Y
0.6
Median 5Y
0.4
Industry
6.5
Forward
0.8
vs History
0
vs Industry
52
Median 3Y
5.8
Median 5Y
3.7
Industry
11.8
vs History
0
vs Industry
40
Median 3Y
7.6
Median 5Y
4.9
Industry
15.6
Forward
10.4
vs History
0
vs Industry
42
Median 3Y
7.9
Median 5Y
5.1
Industry
18.8
Forward
10.7
vs History
0
vs Industry
37
Median 3Y
9
Median 5Y
5.5
Industry
18.5
vs History
0
vs Industry
34
Median 3Y
9.1
Median 5Y
5.5
Industry
20
vs History
vs Industry
0
Median 3Y
-8.1
Median 5Y
-8
Industry
0.7

Multiples Across Competitors

OYY Competitors Multiples
PropNex Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
PropNex Ltd
SGX:OYY
858.4m SGD 1.1 21 15.3 16.3
US
CBRE Group Inc
NYSE:CBRE
40.1B USD 1.1 41.4 19.6 28.3
CN
Ke Holdings Inc
HKEX:2423
196B HKD 2.2 44 48.6 48.6
US
Zillow Group Inc
NASDAQ:ZG
17B USD 7.6 -151.7 254.7 -80.4
US
Jones Lang LaSalle Inc
NYSE:JLL
12.1B USD 0.5 22.1 11.9 15.3
CA
FirstService Corp
TSX:FSV
11.1B CAD 1.5 57.7 18 27.2
CA
Colliers International Group Inc
TSX:CIGI
9B CAD 1.3 38.9 13.2 21.3
US
Compass Inc
NYSE:COMP
4.8B USD 0.9 -31.2 -78.9 -32.8
UK
Cushman & Wakefield PLC
NYSE:CWK
2.4B USD 0.3 18.6 9.1 12.1
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.4B HKD 1.3 12.1 6.6 6.6
US
Newmark Group Inc
NASDAQ:NMRK
2.2B USD 0.8 35.2 9.9 20.3
P/E Multiple
Earnings Growth PEG
SG
PropNex Ltd
SGX:OYY
Average P/E: 32.3
21
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
41.4
36%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
44
-14%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -151.7 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
22.1
23%
1
CA
FirstService Corp
TSX:FSV
57.7
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
38.9
42%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -31.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
18.6
39%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
12.1
16%
0.8
US
Newmark Group Inc
NASDAQ:NMRK
35.2
75%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
PropNex Ltd
SGX:OYY
Average EV/EBITDA: 40.7
15.3
13%
1.2
US
CBRE Group Inc
NYSE:CBRE
19.6
18%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
48.6
26%
1.9
US
Zillow Group Inc
NASDAQ:ZG
254.7
163%
1.6
US
Jones Lang LaSalle Inc
NYSE:JLL
11.9
14%
0.9
CA
FirstService Corp
TSX:FSV
18
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
13.2
16%
0.8
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -78.9 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
9.1
18%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6.6
14%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
9.9
28%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
PropNex Ltd
SGX:OYY
Average EV/EBIT: 21.8
16.3
15%
1.1
US
CBRE Group Inc
NYSE:CBRE
28.3
25%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
48.6
25%
1.9
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -80.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
15.3
15%
1
CA
FirstService Corp
TSX:FSV
27.2
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
21.3
15%
1.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -32.8 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.1
18%
0.7
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6.6
14%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
20.3
38%
0.5