Diverger Ltd
ASX:DVR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
East China Engineering Science and Technology Co Ltd
SZSE:002140
|
CN |
|
Orbia Advance Corporation SAB de CV
BMV:ORBIA
|
MX |
|
C
|
Czerwona Torebka SA
WSE:CZT
|
PL |
|
Changzhou Aohong Electronics Co Ltd
SSE:605058
|
CN |
|
Staidson Beijing BioPharmaceuticals Co Ltd
SZSE:300204
|
CN |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (28.7), the stock would be worth AU$1.24 (0% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 28.7 | AU$1.25 |
0%
|
| 3-Year Average | 28.7 | AU$1.24 |
0%
|
| 5-Year Average | 7.9 | AU$0.34 |
-73%
|
| Industry Average | 12.1 | AU$0.52 |
-58%
|
| Country Average | 16.5 | AU$0.72 |
-42%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$52.3m
|
/ |
Jan 2024
AU$1.8m
|
= |
|
|
AU$52.3m
|
/ |
Jun 2024
AU$10.8m
|
= |
|
|
AU$52.3m
|
/ |
Jun 2025
AU$12.4m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Diverger Ltd
ASX:DVR
|
49.5m AUD | 28.7 | 90.3 | |
| US |
|
BlackRock Inc
NYSE:BLK
|
162.6B USD | 17.1 | 25.9 | |
| US |
|
Blackstone Inc
NYSE:BX
|
153.2B USD | 22.3 | 52 | |
| CA |
|
Brookfield Corp
NYSE:BN
|
104.7B USD | 11.3 | 91.4 | |
| US |
|
Bank of New York Mellon Corp
NYSE:BK
|
93.2B USD | 0 | 17.9 | |
| US |
|
KKR & Co Inc
NYSE:KKR
|
92.6B USD | 287.5 | 41.6 | |
| ZA |
N
|
Ninety One Ltd
JSE:NY1
|
83.3B ZAR | -38.2 | 24.5 | |
| CA |
|
Brookfield Asset Management Inc
NYSE:BAM
|
80.3B USD | 28.8 | 31.9 | |
| CA |
B
|
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
|
109.6B CAD | 28.3 | 31.4 | |
| US |
|
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
|
68B EUR | 28.4 | 31.5 | |
| US |
|
Ameriprise Financial Inc
NYSE:AMP
|
41.7B USD | 12.2 | 11.8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Diverger Ltd
Glance View
Diverger Ltd. engages in the provision of wealth and asset management services, distribution services and accounting and taxation services. The company is headquartered in Sydney, New South Wales. The company went IPO on 2005-08-02. The firm focuses on providing integrated accounting and wealth management services to the Australian market. The company is a collective of accounting and wealth brands that leverage the infrastructure and capability that it brings for the benefit of its professionals and the clients they serve. The Company’s brands work hard to seek and build the opportunities, knowledge, and experience of the professionals they serve. The company provides services to accounting practices, financial planning firms and licensed advisers. Its Wealth Solution brands consists of GPS Wealth, Merit Wealth, Self-Managed Super Fund (SMSF) Expert, Paragem and CARE. Its Accounting Solutions brands comprises of Knowledge Shop, TaxBytes and TaxBanter.
