Eagers Automotive Ltd
ASX:APE

Watchlist Manager
Eagers Automotive Ltd Logo
Eagers Automotive Ltd
ASX:APE
Watchlist
Price: 19.305 AUD -0.49%
Market Cap: 5B AUD

Relative Value

The Relative Value of one APE stock under the Base Case scenario is 23.68 AUD. Compared to the current market price of 19.305 AUD, Eagers Automotive Ltd is Undervalued by 18%.

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.

APE Relative Value
Base Case
23.68 AUD
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
55
Median 3Y
0.4
Median 5Y
0.4
Industry
0.6
Forward
0.4
vs History
0
vs Industry
25
Median 3Y
11
Median 5Y
10.5
Industry
17.3
Forward
18.8
vs History
0
vs Industry
23
Median 3Y
8.2
Median 5Y
8.2
Industry
8.3
vs History
46
vs Industry
38
Median 3Y
9.6
Median 5Y
9.9
Industry
17.4
vs History
0
vs Industry
20
Median 3Y
2.6
Median 5Y
2.7
Industry
1.7
vs History
0
vs Industry
52
Median 3Y
0.4
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
0
vs Industry
34
Median 3Y
2.4
Median 5Y
2.4
Industry
2.3
vs History
20
vs Industry
27
Median 3Y
8.2
Median 5Y
8.7
Industry
8.4
Forward
9.1
vs History
20
vs Industry
40
Median 3Y
8.2
Median 5Y
8.7
Industry
12.9
Forward
10.9
vs History
0
vs Industry
18
Median 3Y
10.7
Median 5Y
10.7
Industry
9.7
vs History
0
vs Industry
17
Median 3Y
14.9
Median 5Y
14.9
Industry
13.8
vs History
4
vs Industry
36
Median 3Y
1.1
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

APE Competitors Multiples
Eagers Automotive Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Eagers Automotive Ltd
ASX:APE
5B AUD 0.4 24.3 11.9 11.9
US
O'Reilly Automotive Inc
NASDAQ:ORLY
80B USD 4.7 33.6 23 26.4
US
Carvana Co
NYSE:CVNA
73.6B USD 5 185 49.9 61.7
US
Autozone Inc
NYSE:AZO
62.4B USD 3.3 24.3 16.6 19.2
ZA
Motus Holdings Ltd
JSE:MTH
16.6B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
11.9B USD 0.4 12.6 11.5 12.8
TW
Hotai Motor Co Ltd
TWSE:2207
307.5B TWD 1.3 16.3 24.2 63.9
US
Carmax Inc
NYSE:KMX
9.5B USD 0.4 17.1 47.2 99.9
US
Lithia Motors Inc
NYSE:LAD
8.9B USD 0.2 10.5 11.2 13.2
US
Murphy Usa Inc
NYSE:MUSA
8.5B USD 0.4 17.3 10.5 14.2
US
AutoNation Inc
NYSE:AN
8.1B USD 0.3 11.9 7.8 9.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Eagers Automotive Ltd
ASX:APE
Average EV/EBITDA: 21.4
11.9
12%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23
8%
2.9
US
Carvana Co
NYSE:CVNA
49.9
35%
1.4
US
Autozone Inc
NYSE:AZO
16.6
5%
3.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
19%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.5
2%
5.7
TW
Hotai Motor Co Ltd
TWSE:2207
24.2
N/A N/A
US
Carmax Inc
NYSE:KMX
47.2
35%
1.3
US
Lithia Motors Inc
NYSE:LAD
11.2
7%
1.6
US
Murphy Usa Inc
NYSE:MUSA
10.5
5%
2.1
US
AutoNation Inc
NYSE:AN
7.8
6%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Eagers Automotive Ltd
ASX:APE
Average EV/EBIT: 33.2
11.9
6%
2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
26.4
8%
3.3
US
Carvana Co
NYSE:CVNA
61.7
40%
1.5
US
Autozone Inc
NYSE:AZO
19.2
5%
3.8
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
4%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.8
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
63.9
N/A N/A
US
Carmax Inc
NYSE:KMX
99.9
68%
1.5
US
Lithia Motors Inc
NYSE:LAD
13.2
8%
1.7
US
Murphy Usa Inc
NYSE:MUSA
14.2
5%
2.8
US
AutoNation Inc
NYSE:AN
9.2
4%
2.3