Pan-United Corporation Ltd
SGX:P52

Watchlist Manager
Pan-United Corporation Ltd Logo
Pan-United Corporation Ltd
SGX:P52
Watchlist
Price: 1.19 SGD -0.83% Market Closed
Market Cap: 835.4m SGD

Relative Value

The Relative Value of one P52 stock under the Base Case scenario is 0.78 SGD. Compared to the current market price of 1.19 SGD, Pan-United Corporation Ltd is Overvalued by 34%.

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.

P52 Relative Value
Base Case
0.78 SGD
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
52
Median 3Y
0.5
Median 5Y
0.4
Industry
0.7
Forward
0.9
vs History
19
vs Industry
46
Median 3Y
10.7
Median 5Y
11.6
Industry
15.6
Forward
16.8
vs History
0
vs Industry
49
Median 3Y
6.4
Median 5Y
6.3
Industry
8.8
vs History
0
vs Industry
39
Median 3Y
25.4
Median 5Y
24.5
Industry
14.8
vs History
0
vs Industry
29
Median 3Y
1.5
Median 5Y
1.3
Industry
1.2
vs History
0
vs Industry
57
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.9
vs History
0
vs Industry
61
Median 3Y
1.8
Median 5Y
1.9
Industry
4.4
vs History
0
vs Industry
55
Median 3Y
4.3
Median 5Y
4.8
Industry
9.3
Forward
8.8
vs History
19
vs Industry
50
Median 3Y
7
Median 5Y
7.9
Industry
12.4
Forward
12.7
vs History
0
vs Industry
54
Median 3Y
5.5
Median 5Y
5.5
Industry
10
vs History
0
vs Industry
47
Median 3Y
7.9
Median 5Y
7.8
Industry
12.2
vs History
7
vs Industry
24
Median 3Y
1.6
Median 5Y
1
Industry
0.9

Multiples Across Competitors

P52 Competitors Multiples
Pan-United 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
Pan-United Corporation Ltd
SGX:P52
837.7m SGD 1 19.4 9.2 13.3
JP
Itochu Corp
TSE:8001
16T JPY 1.1 17 16.3 26.7
JP
Mitsubishi Corp
TSE:8058
15.3T JPY 0.9 22.2 26.4 56.4
JP
Mitsui & Co Ltd
TSE:8031
14.5T JPY 1 15.9 22.3 37.9
US
United Rentals Inc
NYSE:URI
60B USD 3.8 23.7 10.2 18
JP
Marubeni Corp
TSE:8002
8.3T JPY 1 14.6 16.9 26.5
US
W W Grainger Inc
NYSE:GWW
49.6B USD 2.8 28.7 18.7 20.6
US
WW Grainger Inc
XMUN:GWW
42.2B EUR 2.8 28.4 18.6 20.5
US
Fastenal Co
NASDAQ:FAST
48.7B USD 6.1 39.7 27 30
US
Ferguson Enterprises Inc
NYSE:FERG
47.6B USD 1.5 24.3 16.6 18.9
JP
Sumitomo Corp
TSE:8053
7.2T JPY 1 11.8 15.1 23.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Pan-United Corporation Ltd
SGX:P52
Average EV/EBITDA: 17.9
9.2
13%
0.7
JP
Itochu Corp
TSE:8001
16.3
5%
3.3
JP
Mitsubishi Corp
TSE:8058
26.4
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
22.3
4%
5.6
US
United Rentals Inc
NYSE:URI
10.2
7%
1.5
JP
Marubeni Corp
TSE:8002
16.9
0%
N/A
US
W W Grainger Inc
NYSE:GWW
18.7
6%
3.1
US
W
WW Grainger Inc
XMUN:GWW
18.6
6%
3.1
US
Fastenal Co
NASDAQ:FAST
27
10%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
16.6
8%
2.1
JP
Sumitomo Corp
TSE:8053
15.1
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Pan-United Corporation Ltd
SGX:P52
Average EV/EBIT: 26.6
13.3
15%
0.9
JP
Itochu Corp
TSE:8001
26.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
56.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.9
N/A N/A
US
United Rentals Inc
NYSE:URI
18
6%
3
JP
Marubeni Corp
TSE:8002
26.5
N/A N/A
US
W W Grainger Inc
NYSE:GWW
20.6
6%
3.4
US
W
WW Grainger Inc
XMUN:GWW
20.5
6%
3.4
US
Fastenal Co
NASDAQ:FAST
30
11%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
18.9
10%
1.9
JP
Sumitomo Corp
TSE:8053
23.9
N/A N/A