Domacom Australia Ltd
ASX:DCL

Watchlist Manager
Domacom Australia Ltd Logo
Domacom Australia Ltd
ASX:DCL
Watchlist
Price: 0.055 AUD Market Closed
Market Cap: 13.2m AUD

Relative Value

The Relative Value of one DCL stock under the Base Case scenario is 0.018 AUD. Compared to the current market price of 0.055 AUD, Domacom Australia Ltd is Overvalued by 67%.

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.

DCL Relative Value
Base Case
0.018 AUD
Overvaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DCL Competitors Multiples
Domacom Australia 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
Domacom Australia Ltd
ASX:DCL
13.2m AUD 9.9 -2.3 -4.7 -4.7
US
Blackstone Inc
NYSE:BX
199.4B USD 15.1 73.7 31.7 31.9
US
BlackRock Inc
NYSE:BLK
180.4B USD 7.5 32.5 22.4 25.4
US
KKR & Co Inc
NYSE:KKR
117.1B USD 6.5 51.8 369.1 369.1
CA
Brookfield Corp
NYSE:BN
106.3B USD 1.4 128 11.7 17.8
ZA
Ninety One Ltd
JSE:NY1
95.4B Zac 0 0 0 0
CA
Brookfield Asset Management Inc
NYSE:BAM
85.1B USD 24.2 42.5 45.6 46.3
US
Bank of New York Mellon Corp
NYSE:BK
83.5B USD 4.2 15.7 0 0
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
118.4B CAD 24.2 42.5 32.8 33.3
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
74.1B EUR 24.4 43 53.5 54.3
LU
Reinet Investments SCA
JSE:RNI
82.2B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Domacom Australia Ltd
ASX:DCL
Average P/E: 53.7
Negative Multiple: -2.3
N/A N/A
US
Blackstone Inc
NYSE:BX
73.7
53%
1.4
US
BlackRock Inc
NYSE:BLK
32.5
25%
1.3
US
KKR & Co Inc
NYSE:KKR
51.8
33%
1.6
CA
Brookfield Corp
NYSE:BN
128
168%
0.8
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
42.5
87%
0.5
US
Bank of New York Mellon Corp
NYSE:BK
15.7
10%
1.6
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
42.5
87%
0.5
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
43
87%
0.5
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Domacom Australia Ltd
ASX:DCL
Average EV/EBITDA: 81
Negative Multiple: -4.7
N/A N/A
US
Blackstone Inc
NYSE:BX
31.7
18%
1.8
US
BlackRock Inc
NYSE:BLK
22.4
19%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
134%
2.8
CA
Brookfield Corp
NYSE:BN
11.7
-22%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
45.6
243%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
32.8
243%
0.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
53.5
243%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Domacom Australia Ltd
ASX:DCL
Average EV/EBIT: 82.6
Negative Multiple: -4.7
N/A N/A
US
Blackstone Inc
NYSE:BX
31.9
22%
1.4
US
BlackRock Inc
NYSE:BLK
25.4
22%
1.2
US
KKR & Co Inc
NYSE:KKR
369.1
126%
2.9
CA
Brookfield Corp
NYSE:BN
17.8
-28%
N/A
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
46.3
237%
0.2
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
33.3
237%
0.1
US
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
54.3
237%
0.2
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A