Cettire Ltd
ASX:CTT

Watchlist Manager
Cettire Ltd Logo
Cettire Ltd
ASX:CTT
Watchlist
Price: 0.39 AUD 1.3% Market Closed
Market Cap: 148.7m AUD

Relative Value

The Relative Value of one CTT stock under the Base Case scenario is 2.06 AUD. Compared to the current market price of 0.39 AUD, Cettire Ltd is Undervalued by 81%.

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
2.06 AUD
Undervaluation 81%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
83
vs Industry
51
Median 3Y
1.7
Median 5Y
1.9
Industry
0.5
Forward
0.2
vs History
23
vs Industry
2
Median 3Y
47.8
Median 5Y
-14.9
Industry
16.9
Forward
11.8
vs History
73
vs Industry
24
Median 3Y
16.8
Median 5Y
17.1
Industry
8.3
vs History
53
vs Industry
17
Median 3Y
13.9
Median 5Y
17.3
Industry
16.6
vs History
94
vs Industry
6
Median 3Y
18.9
Median 5Y
21.5
Industry
1.6
vs History
83
vs Industry
68
Median 3Y
1.5
Median 5Y
1.7
Industry
0.7
Forward
0.1
vs History
83
vs Industry
54
Median 3Y
7.3
Median 5Y
7.7
Industry
2.3
vs History
50
vs Industry
2
Median 3Y
23.7
Median 5Y
21.2
Industry
8.3
Forward
6
vs History
50
vs Industry
3
Median 3Y
23.7
Median 5Y
21.2
Industry
12.7
Forward
6.2
vs History
73
vs Industry
39
Median 3Y
15.3
Median 5Y
15.5
Industry
9.7
vs History
62
vs Industry
25
Median 3Y
12.3
Median 5Y
15.4
Industry
13.5
vs History
vs Industry
0
Median 3Y
-32.4
Median 5Y
-59.1
Industry
1

Multiples Across Competitors

CTT Competitors Multiples
Cettire Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Cettire Ltd
ASX:CTT
147.5m AUD 0.2 63.5 20.1 20.1
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.4 33.1 16.9 29.9
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
274.4B USD 2 15.2 12 12
CN
PDD Holdings Inc
NASDAQ:PDD
139.6B USD 2.5 10.1 6.5 6.5
UY
MercadoLibre Inc
BMV:MELIN
2.5T MXN 5.9 64.1 36.3 44.3
AR
Mercadolibre Inc
NASDAQ:MELI
131.3B USD 5.9 63.7 36 44
NL
Prosus NV
AEX:PRX
108.6B EUR 21 15.8 3 104.9 3 104.9
CN
Meituan
HKEX:3690
850.7B HKD 2.3 21.8 15.8 19.7
US
DoorDash Inc
NASDAQ:DASH
95.9B USD 8.5 282.9 108.2 343.9
KR
Coupang Inc
NYSE:CPNG
51B USD 1.6 199.2 46 84.4
P/S Multiple
Revenue Growth P/S to Growth
AU
Cettire Ltd
ASX:CTT
Average P/S: 5.3
0.2
10%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.4
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2
6%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
18%
0.1
UY
MercadoLibre Inc
BMV:MELIN
5.9
25%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.9
25%
0.2
NL
Prosus NV
AEX:PRX
21
14%
1.5
CN
Meituan
HKEX:3690
2.3
16%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
8.5
19%
0.4
KR
Coupang Inc
NYSE:CPNG
1.6
14%
0.1
P/E Multiple
Earnings Growth PEG
AU
Cettire Ltd
ASX:CTT
Average P/E: 77
63.5
44%
1.4
US
Amazon.com Inc
NASDAQ:AMZN
33.1
17%
1.9
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15.2
21%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
10.1
17%
0.6
UY
MercadoLibre Inc
BMV:MELIN
64.1
36%
1.8
AR
Mercadolibre Inc
NASDAQ:MELI
63.7
36%
1.8
NL
Prosus NV
AEX:PRX
15.8
18%
0.9
CN
Meituan
HKEX:3690
21.8
29%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
282.9
165%
1.7
KR
Coupang Inc
NYSE:CPNG
199.2
126%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Cettire Ltd
ASX:CTT
Average EV/EBITDA: 340.3
20.1
4%
5
US
Amazon.com Inc
NASDAQ:AMZN
16.9
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
188%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
12
28%
0.4
CN
PDD Holdings Inc
NASDAQ:PDD
6.5
22%
0.3
UY
MercadoLibre Inc
BMV:MELIN
36.3
32%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
36
32%
1.1
NL
Prosus NV
AEX:PRX
3 104.9
N/A N/A
CN
Meituan
HKEX:3690
15.8
30%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
108.2
96%
1.1
KR
Coupang Inc
NYSE:CPNG
46
55%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Cettire Ltd
ASX:CTT
Average EV/EBIT: 371
20.1
2%
10.1
US
Amazon.com Inc
NASDAQ:AMZN
29.9
20%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
12
19%
0.6
CN
PDD Holdings Inc
NASDAQ:PDD
6.5
25%
0.3
UY
MercadoLibre Inc
BMV:MELIN
44.3
36%
1.2
AR
Mercadolibre Inc
NASDAQ:MELI
44
36%
1.2
NL
Prosus NV
AEX:PRX
3 104.9
N/A N/A
CN
Meituan
HKEX:3690
19.7
30%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
343.9
287%
1.2
KR
Coupang Inc
NYSE:CPNG
84.4
77%
1.1