G

GeoCrystal Ltd
ASX:GDC

Watchlist Manager
GeoCrystal Ltd
ASX:GDC
Watchlist
Price: 1.425 AUD
Market Cap: 110.1m AUD

Relative Value

The Relative Value of one GDC stock under the Base Case scenario is hidden AUD. Compared to the current market price of 1.425 AUD, GeoCrystal 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.

GDC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
10
Median 3Y
29.8
Median 5Y
29.8
Industry
2
Forward
2.6
vs History
57
vs Industry
34
Median 3Y
1.2
Median 5Y
4.4
Industry
18.3
Forward
-108.5
vs History
23
vs Industry
2
Median 3Y
159.8
Median 5Y
157.3
Industry
11.2
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-4.7
Industry
14.2
vs History
4
vs Industry
46
Median 3Y
0.9
Median 5Y
0.7
Industry
1.7
vs History
vs Industry
20
Median 3Y
19.9
Median 5Y
11.4
Industry
3.1
Forward
-0.2
vs History
vs Industry
21
Median 3Y
26.5
Median 5Y
16.5
Industry
6.9
vs History
47
vs Industry
34
Median 3Y
0.2
Median 5Y
0.2
Industry
11
Forward
-0.6
vs History
47
vs Industry
31
Median 3Y
0.2
Median 5Y
0.2
Industry
13.4
Forward
-1.8
vs History
vs Industry
1
Median 3Y
-12.2
Median 5Y
-12.2
Industry
11.3
vs History
0
vs Industry
26
Median 3Y
-9.4
Median 5Y
-11.1
Industry
12.1
vs History
vs Industry
41
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7

Multiples Across Competitors

GDC Competitors Multiples
GeoCrystal 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
GeoCrystal Ltd
ASX:GDC
110.1m AUD 29.8 1.2 0.2 0.2
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
172.9B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
88.7B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
39.2B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
47.7B USD 25 136.6 163 172.9
US
Coupang Inc
F:788
36.3B EUR 1.3 108.4 29 47.7
US
Symbotic Inc
NASDAQ:SYM
41.2B USD 18.4 -2 435.1 -1 216.6 -551.9
US
CoreWeave Inc
NASDAQ:CRWV
38.6B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
572.1T IDR 47.7 -131.8 2 783.5 2 783.5
P/S Multiple
Revenue Growth P/S to Growth
AU
G
GeoCrystal Ltd
ASX:GDC
Average P/S: 79
29.8
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
25
44%
0.6
US
Coupang Inc
F:788
1.3
16%
0.1
US
Symbotic Inc
NASDAQ:SYM
18.4
22%
0.8
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
47.7
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
G
GeoCrystal Ltd
ASX:GDC
Average P/E: 1 066.7
1.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
136.6
N/A N/A
US
Coupang Inc
F:788
108.4
118%
0.9
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 435.1 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -131.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
G
GeoCrystal Ltd
ASX:GDC
Average EV/EBITDA: 1 278.6
0.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
163
N/A N/A
US
Coupang Inc
F:788
29
56%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 216.6 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 783.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
G
GeoCrystal Ltd
ASX:GDC
Average EV/EBIT: 1 308.3
0.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
172.9
N/A N/A
US
Coupang Inc
F:788
47.7
77%
0.6
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -551.9 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 783.5
N/A N/A