First Time Loading...

Cluey Ltd
ASX:CLU

Watchlist Manager
Cluey Ltd Logo
Cluey Ltd
ASX:CLU
Watchlist
Price: 0.082 AUD -1.2% Market Closed
Updated: Apr 29, 2024

Relative Value

The Relative Value of one CLU stock under the Base Case scenario is 0.103 AUD. Compared to the current market price of 0.082 AUD, Cluey Ltd is Undervalued by 20%.

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
0.103 AUD
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
45
vs Industry
75
Median 3Y
0.5
Median 5Y
0.4
Industry
1.3
Forward
0.5
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-3.3
Industry
16.4
Forward
-1.6
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-4.4
Industry
8.2
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-3.8
Industry
12.5
vs History
71
vs Industry
43
Median 3Y
2.6
Median 5Y
2.7
Industry
1.7
vs History
33
vs Industry
82
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4
Forward
0.3
vs History
33
vs Industry
83
Median 3Y
0.2
Median 5Y
0.2
Industry
3
vs History
vs Industry
67
Median 3Y
-2.1
Median 5Y
-2.4
Industry
8
Forward
-1.5
vs History
vs Industry
64
Median 3Y
-2.1
Median 5Y
-2.4
Industry
11.3
Forward
-0.8
vs History
vs Industry
66
Median 3Y
-2.8
Median 5Y
-3.2
Industry
8.4
vs History
vs Industry
56
Median 3Y
-2.5
Median 5Y
-2.8
Industry
11.1
vs History
73
vs Industry
44
Median 3Y
5.9
Median 5Y
5.9
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
16.5m AUD 0.5 -0.9 -0.5 -0.5
ZA
Advtech Ltd
JSE:ADH
15.5B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.7B USD 3.8 44.9 27.9 27.9
US
Duolingo Inc
NASDAQ:DUOL
9.5B USD 18 594.1 -1 510.2 -680.9
CN
TAL Education Group
NYSE:TAL
8.1B USD 5.5 -2 282.2 -69.3 -69.3
ZA
Curro Holdings Ltd
JSE:COH
6.3B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.2B USD 2.5 83.1 24.8 40.9
ZA
Stadio Holdings Ltd
JSE:SDO
4B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4B USD 4.1 19.4 13.2 14.9
US
Graham Holdings Co
NYSE:GHC
3.2B USD 0.7 15.7 7.7 18.5
US
Strategic Education Inc
NASDAQ:STRA
2.9B USD 2.5 41.2 16 24.1
EV/EBITDA Multiple
EBITDA Growth
AU
Cluey Ltd
ASX:CLU
Average EV/EBITDA: 17.9
Negative Multiple: -0.5
N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
27.9
261%
US
Duolingo Inc
NASDAQ:DUOL
Negative Multiple: -1 510.2 N/A
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -69.3 N/A
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
24.8
84%
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
13.2
N/A
US
Graham Holdings Co
NYSE:GHC
7.7
-1%
US
Strategic Education Inc
NASDAQ:STRA
16
N/A

See Also

Discover More