Cettire Ltd
ASX:CTT

Watchlist Manager
Cettire Ltd Logo
Cettire Ltd
ASX:CTT
Watchlist
Price: 0.882 AUD -0.9%
Market Cap: 336.3m AUD

Relative Value

The Relative Value of one CTT stock under the Base Case scenario is 2.077 AUD. Compared to the current market price of 0.882 AUD, Cettire Ltd is Undervalued by 58%.

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.

CTT Relative Value
Base Case
2.077 AUD
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
72
vs Industry
51
Median 3Y
1.5
Median 5Y
1.5
Industry
0.6
Forward
0.4
vs History
vs Industry
2
Median 3Y
47.8
Median 5Y
-33.7
Industry
17
Forward
43
vs History
vs Industry
24
Median 3Y
14.9
Median 5Y
15
Industry
8.5
vs History
vs Industry
17
Median 3Y
11.1
Median 5Y
11.2
Industry
17.7
vs History
72
vs Industry
6
Median 3Y
18.9
Median 5Y
17.8
Industry
1.7
vs History
70
vs Industry
68
Median 3Y
1.4
Median 5Y
1.2
Industry
0.7
Forward
0.4
vs History
66
vs Industry
54
Median 3Y
6
Median 5Y
6.2
Industry
2.3
vs History
vs Industry
2
Median 3Y
23.7
Median 5Y
-6.1
Industry
8.6
Forward
35.7
vs History
vs Industry
3
Median 3Y
23.7
Median 5Y
-6.1
Industry
13.1
Forward
-64.6
vs History
vs Industry
39
Median 3Y
12
Median 5Y
11.8
Industry
10.1
vs History
vs Industry
25
Median 3Y
8.2
Median 5Y
8.4
Industry
14.4
vs History
19
vs Industry
0
Median 3Y
-31
Median 5Y
-46.6
Industry
1.1

Multiples Across Competitors

CTT Competitors Multiples
Cettire 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
Cettire Ltd
ASX:CTT
330.9m AUD 0.4 -126.1 -43.2 -43.2
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.8 17.3 31.3
ZA
Naspers Ltd
JSE:NPN
885.1B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
357.4B USD 2.5 20.1 20.7 20.7
CN
PDD Holdings Inc
NASDAQ:PDD
155.5B USD 2.6 10.7 7.3 7.3
NL
Prosus NV
AEX:PRX
127.4B EUR 21.9 11.1 618.3 618.3
AR
Mercadolibre Inc
NASDAQ:MELI
100.8B USD 3.8 48.5 25.3 31.3
US
DoorDash Inc
NASDAQ:DASH
100.1B USD 7.9 116 74.9 141.8
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 3.9 48.6 25.4 31.3
CN
Meituan
HKEX:3690
627.6B HKD 1.6 -285.6 -178 -178
CN
JD.Com Inc
HKEX:9618
353.9B HKD 0.2 9.9 10.4 10.4
P/S Multiple
Revenue Growth P/S to Growth
AU
Cettire Ltd
ASX:CTT
Average P/S: 4.8
0.4
0%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
21.9
24%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
3.8
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.9
27%
0.3
UY
MercadoLibre Inc
BMV:MELIN
3.9
30%
0.1
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
AU
Cettire Ltd
ASX:CTT
Average P/E: 37.1
Negative Multiple: -126.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.8
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.1
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
10.7
10%
1.1
NL
Prosus NV
AEX:PRX
11.1
3%
3.7
AR
Mercadolibre Inc
NASDAQ:MELI
48.5
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
116
161%
0.7
UY
MercadoLibre Inc
BMV:MELIN
48.6
32%
1.5
CN
Meituan
HKEX:3690
Negative Multiple: -285.6
5%
N/A
CN
JD.Com Inc
HKEX:9618
9.9
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Cettire Ltd
ASX:CTT
Average EV/EBITDA: 99.9
Negative Multiple: -43.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
17.3
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.7
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
7.3
13%
0.6
NL
Prosus NV
AEX:PRX
618.3
73%
8.5
AR
Mercadolibre Inc
NASDAQ:MELI
25.3
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
74.9
101%
0.7
UY
MercadoLibre Inc
BMV:MELIN
25.4
31%
0.8
CN
Meituan
HKEX:3690
Negative Multiple: -178
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.4
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Cettire Ltd
ASX:CTT
Average EV/EBIT: 111.5
Negative Multiple: -43.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.3
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.7
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
7.3
13%
0.6
NL
Prosus NV
AEX:PRX
618.3
97%
6.4
AR
Mercadolibre Inc
NASDAQ:MELI
31.3
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
141.8
279%
0.5
UY
MercadoLibre Inc
BMV:MELIN
31.3
31%
1
CN
Meituan
HKEX:3690
Negative Multiple: -178
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.4
5%
2.1