Vicom Ltd
SGX:WJP

Watchlist Manager
Vicom Ltd Logo
Vicom Ltd
SGX:WJP
Watchlist
Price: 1.65 SGD Market Closed
Market Cap: 585m SGD

Relative Value

The Relative Value of one WJP stock under the Base Case scenario is 1.1 SGD. Compared to the current market price of 1.65 SGD, Vicom Ltd is Overvalued by 33%.

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.

WJP Relative Value
Base Case
1.1 SGD
Overvaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
17
Median 3Y
4.3
Median 5Y
5.5
Industry
1.2
vs History
55
vs Industry
29
Median 3Y
18.4
Median 5Y
22.5
Industry
17.3
vs History
71
vs Industry
23
Median 3Y
14.6
Median 5Y
19.2
Industry
10.1
vs History
47
vs Industry
19
Median 3Y
32.1
Median 5Y
34.5
Industry
17
vs History
55
vs Industry
17
Median 3Y
3.9
Median 5Y
4.8
Industry
1.7
vs History
60
vs Industry
19
Median 3Y
4.1
Median 5Y
5.3
Industry
1.5
vs History
53
vs Industry
24
Median 3Y
10.4
Median 5Y
12.7
Industry
4.3
vs History
55
vs Industry
26
Median 3Y
11.8
Median 5Y
14.6
Industry
8.7
vs History
55
vs Industry
29
Median 3Y
14.6
Median 5Y
17.9
Industry
12.7
vs History
68
vs Industry
27
Median 3Y
13.8
Median 5Y
17.7
Industry
10.9
vs History
41
vs Industry
19
Median 3Y
28.1
Median 5Y
29
Industry
15
vs History
55
vs Industry
9
Median 3Y
4
Median 5Y
5
Industry
1.2

Multiples Across Competitors

WJP Competitors Multiples
Vicom 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
Vicom Ltd
SGX:WJP
585m SGD 4.4 19 12.4 15.3
US
Cintas Corp
NASDAQ:CTAS
77.2B USD 7.3 41.9 27.2 32.9
US
Copart Inc
NASDAQ:CPRT
38.6B USD 8.3 24.2 17.2 19.4
AU
Brambles Ltd
ASX:BXB
31B AUD 3.1 23.2 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.2B CAD 4.5 51.9 19.7 28.7
US
RB Global Inc
F:J1F
17.1B EUR 4.4 50.9 19.4 28.3
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.7 10.4 17.3
US
Aurora Innovation Inc
NASDAQ:AUR
9.2B USD 4 622.4 -11.5 -9.5 -9.3
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.6 5.4 13.9
DK
Iss A/S
CSE:ISS
38.3B DKK 0.5 14 7.3 10
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
P/S Multiple
Revenue Growth P/S to Growth
SG
Vicom Ltd
SGX:WJP
Average P/S: 423.6
4.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.3
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.5
5%
0.9
US
RB Global Inc
F:J1F
4.4
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 622.4
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
SG
Vicom Ltd
SGX:WJP
Average P/E: 30.1
19
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.9
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.2
6%
4
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.9
35%
1.5
US
RB Global Inc
F:J1F
50.9
35%
1.5
FR
Spie SA
PAR:SPIE
40.7
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.5 N/A N/A
FR
Elis SA
PAR:ELIS
15.6
15%
1
DK
Iss A/S
CSE:ISS
14
13%
1.1
US
I
IAA Inc
F:3NI
19.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Vicom Ltd
SGX:WJP
Average EV/EBITDA: 14.8
12.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27.2
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.2
7%
2.5
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.7
11%
1.8
US
RB Global Inc
F:J1F
19.4
11%
1.8
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.5 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.3
6%
1.2
US
I
IAA Inc
F:3NI
12.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Vicom Ltd
SGX:WJP
Average EV/EBIT: 19.8
15.3
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.9
11%
3
US
Copart Inc
NASDAQ:CPRT
19.4
7%
2.8
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.7
9%
3.2
US
RB Global Inc
F:J1F
28.3
9%
3.1
FR
Spie SA
PAR:SPIE
17.3
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.3 N/A N/A
FR
Elis SA
PAR:ELIS
13.9
10%
1.4
DK
Iss A/S
CSE:ISS
10
7%
1.4
US
I
IAA Inc
F:3NI
15.9
N/A N/A