EML Payments Ltd
ASX:EML

Watchlist Manager
EML Payments Ltd Logo
EML Payments Ltd
ASX:EML
Watchlist
Price: 0.8 AUD 0.63% Market Closed
Market Cap: 310.2m AUD

Relative Value

The Relative Value of one EML stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.8 AUD, EML Payments Ltd is hidden .

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.

EML Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
50
Median 3Y
1.7
Median 5Y
1.9
Industry
2.4
Forward
1.3
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-18.9
Industry
22.4
Forward
11.9
vs History
57
vs Industry
6
Median 3Y
21.6
Median 5Y
22.3
Industry
16.1
vs History
vs Industry
2
Median 3Y
-16.7
Median 5Y
-7.3
Industry
20.7
vs History
65
vs Industry
50
Median 3Y
2
Median 5Y
2.2
Industry
3
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-6.3
Industry
2.4
Forward
-6.4
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-8.5
Industry
4.8
vs History
vs Industry
Median 3Y
-33.2
Median 5Y
1.6
Industry
12.2
Forward
-23.9
vs History
vs Industry
Median 3Y
-33.2
Median 5Y
1.6
Industry
15.9
Forward
-40.6
vs History
vs Industry
1
Median 3Y
-84.9
Median 5Y
0.2
Industry
14.7
vs History
vs Industry
1
Median 3Y
139.1
Median 5Y
23.7
Industry
17
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-2.1
Industry
2.4

Multiples Across Competitors

EML Competitors Multiples
EML Payments 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
EML Payments Ltd
ASX:EML
300.1m AUD 1.4 -5.6 -673.4 -673.4
US
Visa Inc
NYSE:V
636B USD 15.9 32 22.9 24
US
Mastercard Inc
NYSE:MA
491B USD 15.6 34.5 25.4 26.8
US
Automatic Data Processing Inc
NASDAQ:ADP
105.9B USD 5.1 25.6 17.7 19.6
US
PayPal Holdings Inc
NASDAQ:PYPL
58.6B USD 1.8 11.9 8.1 9.4
NL
Adyen NV
AEX:ADYEN
42.5B EUR 17.3 42.7 27.2 30.4
US
Paychex Inc
NASDAQ:PAYX
40.3B USD 7 25 16.4 18.4
US
Fidelity National Information Services Inc
NYSE:FIS
34.6B USD 3.3 227.6 12.3 25
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
26.6B EUR 4.1 19.7 12 15.3
US
Broadridge Financial Solutions Inc
NYSE:BR
27.1B USD 3.8 29.3 18.8 23.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
EML Payments Ltd
ASX:EML
Average EV/EBITDA: 16.7
Negative Multiple: -673.4
230%
N/A
US
Visa Inc
NYSE:V
22.9
12%
1.9
US
Mastercard Inc
NYSE:MA
25.4
15%
1.7
US
Automatic Data Processing Inc
NASDAQ:ADP
17.7
7%
2.5
US
PayPal Holdings Inc
NASDAQ:PYPL
8.1
6%
1.4
NL
Adyen NV
AEX:ADYEN
27.2
28%
1
US
Paychex Inc
NASDAQ:PAYX
16.4
13%
1.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.3
12%
1
US
Fiserv Inc
NYSE:FI
6.6
11%
0.6
ES
Amadeus IT Group SA
MAD:AMS
12
8%
1.5
US
Broadridge Financial Solutions Inc
NYSE:BR
18.8
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
EML Payments Ltd
ASX:EML
Average EV/EBIT: 20.3
Negative Multiple: -673.4
185%
N/A
US
Visa Inc
NYSE:V
24
12%
2
US
Mastercard Inc
NYSE:MA
26.8
15%
1.8
US
Automatic Data Processing Inc
NASDAQ:ADP
19.6
8%
2.4
US
PayPal Holdings Inc
NASDAQ:PYPL
9.4
9%
1
NL
Adyen NV
AEX:ADYEN
30.4
28%
1.1
US
Paychex Inc
NASDAQ:PAYX
18.4
11%
1.7
US
Fidelity National Information Services Inc
NYSE:FIS
25
29%
0.9
US
Fiserv Inc
NYSE:FI
9.9
21%
0.5
ES
Amadeus IT Group SA
MAD:AMS
15.3
10%
1.5
US
Broadridge Financial Solutions Inc
NYSE:BR
23.8
14%
1.7