Credit Intelligence Ltd
ASX:CI1

Watchlist Manager
Credit Intelligence Ltd Logo
Credit Intelligence Ltd
ASX:CI1
Watchlist
Price: 0.11 AUD Market Closed
Market Cap: 9.7m AUD

Relative Value

CI1 doesn't have a meaningful market cap.

The Relative Value of one CI1 stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.11 AUD, Credit Intelligence Ltd is hidden .

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.

CI1 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
42
Median 3Y
2.3
Median 5Y
1.7
Industry
1.2
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-1.8
Industry
17.3
vs History
28
vs Industry
11
Median 3Y
7.5
Median 5Y
8.5
Industry
10.1
vs History
9
vs Industry
4
Median 3Y
13.7
Median 5Y
9.6
Industry
17
vs History
1
vs Industry
21
Median 3Y
1.3
Median 5Y
1.2
Industry
1.7
vs History
0
vs Industry
47
Median 3Y
2.1
Median 5Y
1.8
Industry
1.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.3
vs History
vs Industry
50
Median 3Y
-4.7
Median 5Y
3.6
Industry
8.7
vs History
vs Industry
54
Median 3Y
-4.7
Median 5Y
3.6
Industry
12.7
vs History
28
vs Industry
14
Median 3Y
6.8
Median 5Y
7.7
Industry
10.9
vs History
28
vs Industry
3
Median 3Y
10
Median 5Y
10.8
Industry
15
vs History
0
vs Industry
27
Median 3Y
1.2
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

CI1 Competitors Multiples
Credit Intelligence 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
HK
Credit Intelligence Ltd
ASX:CI1
9.7m AUD 15 -2.1 -4.7 -4.7
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
AU
Brambles Ltd
ASX:BXB
31B AUD 3.1 23.2 16.5 16.5
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 50.9 19.4 28.3
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
P/S Multiple
Revenue Growth P/S to Growth
HK
Credit Intelligence Ltd
ASX:CI1
Average P/S: 424.6
15
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.3
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.5
5%
0.9
US
RB Global Inc
F:J1F
4.4
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 622.4
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
HK
Credit Intelligence Ltd
ASX:CI1
Average P/E: 31.3
Negative Multiple: -2.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.9
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.2
6%
4
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.9
35%
1.5
US
RB Global Inc
F:J1F
50.9
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Credit Intelligence Ltd
ASX:CI1
Average EV/EBITDA: 15.1
Negative Multiple: -4.7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
27.2
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.2
7%
2.5
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.7
11%
1.8
US
RB Global Inc
F:J1F
19.4
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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Credit Intelligence Ltd
ASX:CI1
Average EV/EBIT: 20.3
Negative Multiple: -4.7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.9
11%
3
US
Copart Inc
NASDAQ:CPRT
19.4
7%
2.8
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.7
9%
3.2
US
RB Global Inc
F:J1F
28.3
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