Audinate Group Ltd
ASX:AD8

Watchlist Manager
Audinate Group Ltd Logo
Audinate Group Ltd
ASX:AD8
Watchlist
Price: 4.51 AUD 5.87% Market Closed
Market Cap: 380.3m AUD

Relative Value

The Relative Value of one AD8 stock under the Base Case scenario is hidden AUD. Compared to the current market price of 4.51 AUD, Audinate Group 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.

AD8 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
11
Median 3Y
10.3
Median 5Y
13.9
Industry
1.9
Forward
5.2
vs History
vs Industry
3
Median 3Y
76.7
Median 5Y
-95.2
Industry
25.3
Forward
-23.8
vs History
79
vs Industry
15
Median 3Y
58
Median 5Y
93.3
Industry
16.4
vs History
vs Industry
4
Median 3Y
-55.2
Median 5Y
-86.5
Industry
22.3
vs History
96
vs Industry
24
Median 3Y
7.5
Median 5Y
7.8
Industry
2.3
vs History
96
vs Industry
14
Median 3Y
9.7
Median 5Y
12.7
Industry
2
Forward
3.7
vs History
96
vs Industry
42
Median 3Y
13.5
Median 5Y
17.1
Industry
8
vs History
vs Industry
1
Median 3Y
-17.4
Median 5Y
-133.2
Industry
16.1
Forward
-91.2
vs History
vs Industry
1
Median 3Y
-17.4
Median 5Y
-133.2
Industry
19.9
Forward
-12.1
vs History
84
vs Industry
19
Median 3Y
54.6
Median 5Y
87.6
Industry
16
vs History
vs Industry
0
Median 3Y
-43
Median 5Y
-55.5
Industry
19.1
vs History
96
vs Industry
6
Median 3Y
11
Median 5Y
15.7
Industry
1.8

Multiples Across Competitors

AD8 Competitors Multiples
Audinate Group 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
AU
Audinate Group Ltd
ASX:AD8
376m AUD 6.1 -58.9 -17.4 -17.4
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
1.2T CNY 1.6 39.7 36 36
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
3.2T TWD 0.4 17.6 9.2 13.2
CH
TE Connectivity Ltd
NYSE:TEL
69B USD 4 37.6 17.2 21.4
CA
Celestica Inc
TSX:CLS
51.8B CAD 3.3 52 38 45.4
US
Jabil Inc
NYSE:JBL
23.5B USD 0.8 36.3 11.4 16.7
SG
Flex Ltd
NASDAQ:FLEX
23.4B USD 0.9 27 12.1 17.3
KY
Fabrinet
NYSE:FN
17B USD 4.7 48.4 40.3 46.9
CN
Goertek Inc
SZSE:002241
104.3B CNY 1 35.9 36.5 36.5
TW
FIH Mobile Ltd
F:FW3
11.5B EUR 2.3 770.3 99.1 99.1
US
Fabrinet
SWB:FAN
8.8B EUR 2.7 27.8 23.4 27.2
P/E Multiple
Earnings Growth PEG
AU
Audinate Group Ltd
ASX:AD8
Average P/E: 109.3
Negative Multiple: -58.9
N/A N/A
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
39.7
38%
1
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
17.6
20%
0.9
CH
TE Connectivity Ltd
NYSE:TEL
37.6
29%
1.3
CA
Celestica Inc
TSX:CLS
52
47%
1.1
US
Jabil Inc
NYSE:JBL
36.3
34%
1.1
SG
Flex Ltd
NASDAQ:FLEX
27
22%
1.2
KY
Fabrinet
NYSE:FN
48.4
28%
1.7
CN
Goertek Inc
SZSE:002241
35.9
25%
1.4
TW
FIH Mobile Ltd
F:FW3
770.3
N/A N/A
US
F
Fabrinet
SWB:FAN
27.8
28%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Audinate Group Ltd
ASX:AD8
Average EV/EBITDA: 32.3
Negative Multiple: -17.4
N/A N/A
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
36
39%
0.9
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
9.2
17%
0.5
CH
TE Connectivity Ltd
NYSE:TEL
17.2
12%
1.4
CA
Celestica Inc
TSX:CLS
38
25%
1.5
US
Jabil Inc
NYSE:JBL
11.4
10%
1.1
SG
Flex Ltd
NASDAQ:FLEX
12.1
14%
0.9
KY
Fabrinet
NYSE:FN
40.3
27%
1.5
CN
Goertek Inc
SZSE:002241
36.5
45%
0.8
TW
FIH Mobile Ltd
F:FW3
99.1
N/A N/A
US
F
Fabrinet
SWB:FAN
23.4
27%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Audinate Group Ltd
ASX:AD8
Average EV/EBIT: 36
Negative Multiple: -17.4
N/A N/A
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
36
34%
1.1
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
13.2
19%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
21.4
14%
1.5
CA
Celestica Inc
TSX:CLS
45.4
29%
1.6
US
Jabil Inc
NYSE:JBL
16.7
15%
1.1
SG
Flex Ltd
NASDAQ:FLEX
17.3
18%
1
KY
Fabrinet
NYSE:FN
46.9
28%
1.7
CN
Goertek Inc
SZSE:002241
36.5
21%
1.7
TW
FIH Mobile Ltd
F:FW3
99.1
N/A N/A
US
F
Fabrinet
SWB:FAN
27.2
28%
1