BSA Ltd
ASX:BSA

Watchlist Manager
BSA Ltd Logo
BSA Ltd
ASX:BSA
Watchlist
Price: 0.345 AUD -9.21% Market Closed
Market Cap: AU$26m

Relative Value

The Relative Value of one BSA stock under the Base Case scenario is 1.914 AUD. Compared to the current market price of 0.345 AUD, BSA Ltd is Undervalued by 82%.

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.

BSA Relative Value
Base Case
1.914 AUD
Undervaluation 82%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BSA Competitors Multiples
BSA 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
BSA Ltd
ASX:BSA
26m AUD 0.1 7 0.1 0.1
US
Cintas Corp
NASDAQ:CTAS
80.3B USD 7.4 42.4 27.5 33.1
US
Copart Inc
NASDAQ:CPRT
36.4B USD 7.9 23.4 16.4 18.6
AU
Brambles Ltd
ASX:BXB
31.3B AUD 3.2 23 16.9 16.9
US
RB Global Inc
F:J1F
17B EUR 4.2 50.3 17.3 28.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.3 51.5 17.7 29.3
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 45.8 8.7 15.4
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 2 985.7 -11 -8.8 -8.5
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.4 5.4 13.7
US
VSE Corp
NASDAQ:VSEC
6.4B USD 5.7 569.2 53.9 77.7
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
AU
BSA Ltd
ASX:BSA
Average P/S: 274.9
0.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.4
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.9
5%
1.6
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
US
RB Global Inc
F:J1F
4.2
10%
0.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.3
10%
0.4
FR
Spie SA
PAR:SPIE
0.8
5%
0.2
US
Aurora Innovation Inc
NASDAQ:AUR
2 985.7
513%
5.8
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
US
VSE Corp
NASDAQ:VSEC
5.7
18%
0.3
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
BSA Ltd
ASX:BSA
Average P/E: 84.8
7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
42.4
11%
3.9
US
Copart Inc
NASDAQ:CPRT
23.4
5%
4.7
AU
Brambles Ltd
ASX:BXB
23
10%
2.3
US
RB Global Inc
F:J1F
50.3
48%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.5
48%
1.1
FR
Spie SA
PAR:SPIE
45.8
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11 N/A N/A
FR
Elis SA
PAR:ELIS
15.4
14%
1.1
US
VSE Corp
NASDAQ:VSEC
569.2
108%
5.3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
BSA Ltd
ASX:BSA
Average EV/EBITDA: 17.7
0.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27.5
10%
2.8
US
Copart Inc
NASDAQ:CPRT
16.4
5%
3.3
AU
Brambles Ltd
ASX:BXB
16.9
27%
0.6
US
RB Global Inc
F:J1F
17.3
17%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
17.7
17%
1
FR
Spie SA
PAR:SPIE
8.7
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.8 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
US
VSE Corp
NASDAQ:VSEC
53.9
39%
1.4
US
I
IAA Inc
F:3NI
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
BSA Ltd
ASX:BSA
Average EV/EBIT: 24.9
0.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
33.1
10%
3.3
US
Copart Inc
NASDAQ:CPRT
18.6
5%
3.7
AU
Brambles Ltd
ASX:BXB
16.9
10%
1.7
US
RB Global Inc
F:J1F
28.7
24%
1.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.3
24%
1.2
FR
Spie SA
PAR:SPIE
15.4
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.5 N/A N/A
FR
Elis SA
PAR:ELIS
13.7
10%
1.4
US
VSE Corp
NASDAQ:VSEC
77.7
26%
3
US
I
IAA Inc
F:3NI
16.1
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett