Autosports Group Ltd
ASX:ASG

Watchlist Manager
Autosports Group Ltd Logo
Autosports Group Ltd
ASX:ASG
Watchlist
Price: 2.23 AUD 0.45%
Market Cap: 451.4m AUD

Relative Value

The Relative Value of one ASG stock under the Base Case scenario is 6.61 AUD. Compared to the current market price of 2.23 AUD, Autosports Group Ltd is Undervalued by 66%.

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.

ASG Relative Value
Base Case
6.61 AUD
Undervaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
81
Median 3Y
0.2
Median 5Y
0.2
Industry
0.5
Forward
0.2
vs History
0
vs Industry
47
Median 3Y
7.3
Median 5Y
7.2
Industry
16.7
Forward
15.2
vs History
36
vs Industry
65
Median 3Y
2.9
Median 5Y
2.9
Industry
8.1
vs History
80
vs Industry
48
Median 3Y
5.9
Median 5Y
6
Industry
16.7
vs History
31
vs Industry
66
Median 3Y
0.9
Median 5Y
0.9
Industry
1.6
vs History
11
vs Industry
52
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
15
vs Industry
35
Median 3Y
2.6
Median 5Y
2.6
Industry
2.3
vs History
19
vs Industry
39
Median 3Y
6.3
Median 5Y
6.5
Industry
8.3
Forward
8.8
vs History
22
vs Industry
36
Median 3Y
8.8
Median 5Y
9.1
Industry
12.6
Forward
12.9
vs History
15
vs Industry
36
Median 3Y
7.9
Median 5Y
7.9
Industry
9.5
vs History
57
vs Industry
36
Median 3Y
13.8
Median 5Y
13.6
Industry
13.5
vs History
41
vs Industry
53
Median 3Y
0.8
Median 5Y
0.8
Industry
1

Multiples Across Competitors

ASG Competitors Multiples
Autosports Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Autosports Group Ltd
ASX:ASG
451.4m AUD 0.2 12.5 7.9 12.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
76.4B USD 4.5 32.3 22 25.3
US
Carvana Co
NYSE:CVNA
62.3B USD 4.2 156.9 42.6 52.6
US
Autozone Inc
NYSE:AZO
60.1B USD 3.2 23.5 16.1 18.6
ZA
Motus Holdings Ltd
JSE:MTH
16.3B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
11.5B USD 0.4 12.1 11.2 12.5
TW
Hotai Motor Co Ltd
TWSE:2207
325.3B TWD 1.3 17.2 25 65.9
US
Carmax Inc
NYSE:KMX
10.1B USD 0.4 20.2 56.1 135.7
ZA
Super Group Ltd
JSE:SPG
10.1B Zac 0 0 0 0
US
Lithia Motors Inc
NYSE:LAD
8.6B USD 0.2 10.2 11.1 13
US
Murphy Usa Inc
NYSE:MUSA
7.7B USD 0.4 15.8 9.8 13.2
P/E Multiple
Earnings Growth PEG
AU
Autosports Group Ltd
ASX:ASG
Average P/E: 33.4
12.5
-4%
N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
32.3
10%
3.2
US
Carvana Co
NYSE:CVNA
156.9
92%
1.7
US
Autozone Inc
NYSE:AZO
23.5
6%
3.9
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
15%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.1
2%
6
TW
Hotai Motor Co Ltd
TWSE:2207
17.2
N/A N/A
US
Carmax Inc
NYSE:KMX
20.2
20%
1
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-33%
N/A
US
Lithia Motors Inc
NYSE:LAD
10.2
12%
0.9
US
Murphy Usa Inc
NYSE:MUSA
15.8
6%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Autosports Group Ltd
ASX:ASG
Average EV/EBITDA: 22.4
7.9
-2%
N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
22
8%
2.8
US
Carvana Co
NYSE:CVNA
42.6
35%
1.2
US
Autozone Inc
NYSE:AZO
16.1
5%
3.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
19%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.2
2%
5.6
TW
Hotai Motor Co Ltd
TWSE:2207
25
N/A N/A
US
Carmax Inc
NYSE:KMX
56.1
44%
1.3
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-22%
N/A
US
Lithia Motors Inc
NYSE:LAD
11.1
7%
1.6
US
Murphy Usa Inc
NYSE:MUSA
9.8
5%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Autosports Group Ltd
ASX:ASG
Average EV/EBIT: 38.8
12.1
-3%
N/A
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25.3
8%
3.2
US
Carvana Co
NYSE:CVNA
52.6
40%
1.3
US
Autozone Inc
NYSE:AZO
18.6
5%
3.7
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
4%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.5
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
65.9
N/A N/A
US
Carmax Inc
NYSE:KMX
135.7
80%
1.7
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A
US
Lithia Motors Inc
NYSE:LAD
13
8%
1.6
US
Murphy Usa Inc
NYSE:MUSA
13.2
5%
2.6