Brambles Ltd
ASX:BXB

Watchlist Manager
Brambles Ltd Logo
Brambles Ltd
ASX:BXB
Watchlist
Price: 22.71 AUD 0.49% Market Closed
Market Cap: 30.9B AUD

Relative Value

The Relative Value of one BXB stock under the Base Case scenario is 27.17 AUD. Compared to the current market price of 22.71 AUD, Brambles Ltd is Undervalued by 16%.

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.

BXB Relative Value
Base Case
27.17 AUD
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
22
Median 3Y
2.3
Median 5Y
2.2
Industry
1.2
Forward
2.9
vs History
25
vs Industry
21
Median 3Y
20.1
Median 5Y
20.2
Industry
17.3
Forward
21.1
vs History
12
vs Industry
33
Median 3Y
7.7
Median 5Y
7.3
Industry
10.1
vs History
96
vs Industry
12
Median 3Y
38.7
Median 5Y
38.2
Industry
17
vs History
12
vs Industry
8
Median 3Y
4.8
Median 5Y
4.5
Industry
1.7
vs History
12
vs Industry
24
Median 3Y
2.7
Median 5Y
2.6
Industry
1.5
Forward
3.2
vs History
12
vs Industry
31
Median 3Y
5.8
Median 5Y
5.6
Industry
4.3
vs History
17
vs Industry
18
Median 3Y
14.9
Median 5Y
14.8
Industry
8.7
Forward
9.1
vs History
17
vs Industry
24
Median 3Y
14.9
Median 5Y
14.8
Industry
12.7
Forward
14.6
vs History
12
vs Industry
31
Median 3Y
9.1
Median 5Y
8.9
Industry
10.9
vs History
65
vs Industry
14
Median 3Y
26.2
Median 5Y
27.7
Industry
15
vs History
12
vs Industry
12
Median 3Y
2.5
Median 5Y
2.4
Industry
1.2

Multiples Across Competitors

BXB Competitors Multiples
Brambles 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
Brambles Ltd
ASX:BXB
31B AUD 3.1 23.2 16.5 16.5
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
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 50.8 19.3 28.2
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
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
510.1B INR 10.6 37.2 29.8 30.7
P/E Multiple
Earnings Growth PEG
AU
Brambles Ltd
ASX:BXB
Average P/E: 31.9
23.2
10%
2.3
US
Cintas Corp
NASDAQ:CTAS
41.9
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.2
6%
4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.9
35%
1.5
US
RB Global Inc
F:J1F
50.8
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
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
37.2
12%
3.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Brambles Ltd
ASX:BXB
Average EV/EBITDA: 16.6
16.5
27%
0.6
US
Cintas Corp
NASDAQ:CTAS
27.2
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.2
7%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.7
11%
1.8
US
RB Global Inc
F:J1F
19.3
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
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
29.8
13%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Brambles Ltd
ASX:BXB
Average EV/EBIT: 21.3
16.5
9%
1.8
US
Cintas Corp
NASDAQ:CTAS
32.9
11%
3
US
Copart Inc
NASDAQ:CPRT
19.4
7%
2.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.7
9%
3.2
US
RB Global Inc
F:J1F
28.2
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
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
30.7
13%
2.4