Brambles Ltd
ASX:BXB

Watchlist Manager
Brambles Ltd Logo
Brambles Ltd
ASX:BXB
Watchlist
Price: 22.85 AUD -0.65% Market Closed
Market Cap: 31.1B AUD

Relative Value

The Relative Value of one BXB stock under the Base Case scenario is 27.2 AUD. Compared to the current market price of 22.85 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
27.2 AUD
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
22
Median 3Y
2.2
Median 5Y
2.2
Industry
1.2
Forward
2.9
vs History
23
vs Industry
21
Median 3Y
20.1
Median 5Y
20.2
Industry
16.5
Forward
21.1
vs History
11
vs Industry
33
Median 3Y
7.3
Median 5Y
7.3
Industry
10
vs History
95
vs Industry
12
Median 3Y
38.7
Median 5Y
38.2
Industry
16.6
vs History
11
vs Industry
8
Median 3Y
4.8
Median 5Y
4.5
Industry
1.7
vs History
11
vs Industry
24
Median 3Y
2.7
Median 5Y
2.6
Industry
1.5
Forward
3.2
vs History
11
vs Industry
31
Median 3Y
5.7
Median 5Y
5.5
Industry
4.2
vs History
14
vs Industry
18
Median 3Y
14.8
Median 5Y
14.8
Industry
8.4
Forward
9.1
vs History
14
vs Industry
24
Median 3Y
14.8
Median 5Y
14.8
Industry
12.4
Forward
14.6
vs History
11
vs Industry
31
Median 3Y
8.9
Median 5Y
8.8
Industry
10.5
vs History
63
vs Industry
14
Median 3Y
26.2
Median 5Y
27.8
Industry
14.7
vs History
11
vs Industry
12
Median 3Y
2.4
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
31.2B AUD 3.1 23.1 16.5 16.5
US
Cintas Corp
NASDAQ:CTAS
73.8B USD 7 40 26 31.5
US
Copart Inc
NASDAQ:CPRT
37.2B USD 8 23.3 16.5 18.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.5B CAD 4.1 47 18 26.3
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 38.6 10.1 16.8
US
Aurora Innovation Inc
NASDAQ:AUR
8.9B USD 4 448.7 -11.1 -9.1 -8.9
FR
Elis SA
PAR:ELIS
5.4B EUR 1.2 14.6 5.2 13.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
534.4B INR 11.1 38.9 31.3 32.3
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
DK
Iss A/S
CSE:ISS
34.9B DKK 0.4 12.7 6.7 9.2
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
AU
Brambles Ltd
ASX:BXB
Average P/E: 28.8
23.1
10%
2.3
US
Cintas Corp
NASDAQ:CTAS
40
11%
3.6
US
Copart Inc
NASDAQ:CPRT
23.3
6%
3.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
47
35%
1.3
FR
Spie SA
PAR:SPIE
38.6
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.1 N/A N/A
FR
Elis SA
PAR:ELIS
14.6
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.9
13%
3
US
I
IAA Inc
F:3NI
19.6
N/A N/A
DK
Iss A/S
CSE:ISS
12.7
13%
1
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Brambles Ltd
ASX:BXB
Average EV/EBITDA: 15.7
16.5
27%
0.6
US
Cintas Corp
NASDAQ:CTAS
26
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.5
7%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18
10%
1.8
FR
Spie SA
PAR:SPIE
10.1
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.2
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.3
14%
2.2
US
I
IAA Inc
F:3NI
12.7
N/A N/A
DK
Iss A/S
CSE:ISS
6.7
6%
1.1
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Brambles Ltd
ASX:BXB
Average EV/EBIT: 20.1
16.5
9%
1.8
US
Cintas Corp
NASDAQ:CTAS
31.5
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.6
7%
2.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.3
9%
2.9
FR
Spie SA
PAR:SPIE
16.8
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.2
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.3
14%
2.3
US
I
IAA Inc
F:3NI
15.9
N/A N/A
DK
Iss A/S
CSE:ISS
9.2
7%
1.3
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2