Cluey Ltd
ASX:CLU

Watchlist Manager
Cluey Ltd Logo
Cluey Ltd
ASX:CLU
Watchlist
Price: 0.065 AUD Market Closed
Market Cap: 22.9m AUD

Relative Value

The Relative Value of one CLU stock under the Base Case scenario is 0.049 AUD. Compared to the current market price of 0.065 AUD, Cluey Ltd is Overvalued by 25%.

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.

CLU Relative Value
Base Case
0.049 AUD
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
18
vs Industry
45
Median 3Y
0.6
Median 5Y
0.5
Industry
1.2
Forward
0.6
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-3.3
Industry
15.4
Forward
-9.1
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-2.3
Industry
8
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-2
Industry
11.2
vs History
1
vs Industry
15
Median 3Y
2
Median 5Y
3
Industry
1.7
vs History
16
vs Industry
50
Median 3Y
0.4
Median 5Y
0.2
Industry
1.4
Forward
0.5
vs History
15
vs Industry
60
Median 3Y
0.6
Median 5Y
0.4
Industry
2.9
vs History
vs Industry
68
Median 3Y
-0.8
Median 5Y
-2.5
Industry
7.5
Forward
9.8
vs History
vs Industry
64
Median 3Y
-0.8
Median 5Y
-2.5
Industry
10.6
Forward
-12.7
vs History
vs Industry
66
Median 3Y
-0.9
Median 5Y
-2
Industry
8.2
vs History
vs Industry
58
Median 3Y
-0.8
Median 5Y
-1.7
Industry
9.9
vs History
52
vs Industry
10
Median 3Y
1.6
Median 5Y
3.9
Industry
1.2

Multiples Across Competitors

CLU Competitors Multiples
Cluey 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
Cluey Ltd
ASX:CLU
22.6m AUD 0.9 -4.1 -3.4 -3.4
ZA
Advtech Ltd
JSE:ADH
20B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
10.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
9.1B USD 9.4 23.4 63 71
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.6B USD 1.7 23.4 8.9 8.9
ZA
Curro Holdings Ltd
JSE:COH
8B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
7B USD 2.6 40.6 48.1 48.1
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.7B USD 2 28.5 15.7 20.2
US
Graham Holdings Co
NYSE:GHC
4.9B USD 1 6.7 9.4 14
US
Laureate Education Inc
NASDAQ:LAUR
4.7B USD 3 23.3 10.9 12.1
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
P/E Multiple
Earnings Growth PEG
AU
Cluey Ltd
ASX:CLU
Average P/E: 24.3
Negative Multiple: -4.1
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
23.4
42%
0.6
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
23.4
25%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
40.6
25%
1.6
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
28.5
34%
0.8
US
Graham Holdings Co
NYSE:GHC
6.7
-27%
N/A
US
Laureate Education Inc
NASDAQ:LAUR
23.3
7%
3.3
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Cluey Ltd
ASX:CLU
Average EV/EBITDA: 27.5
Negative Multiple: -3.4
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
63
87%
0.7
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.9
19%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
48.1
129%
0.4
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.7
21%
0.7
US
Graham Holdings Co
NYSE:GHC
9.4
0%
N/A
US
Laureate Education Inc
NASDAQ:LAUR
10.9
14%
0.8
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Cluey Ltd
ASX:CLU
Average EV/EBIT: 77.8
Negative Multiple: -3.4
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
71
72%
1
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.9
20%
0.4
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
48.1
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.2
25%
0.8
US
Graham Holdings Co
NYSE:GHC
14
10%
1.4
US
Laureate Education Inc
NASDAQ:LAUR
12.1
16%
0.8
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4