Gowing Bros Ltd
ASX:GOW

Watchlist Manager
Gowing Bros Ltd Logo
Gowing Bros Ltd
ASX:GOW
Watchlist
Price: 2.31 AUD Market Closed
Market Cap: 123.8m AUD

Relative Value

The Relative Value of one GOW stock under the Base Case scenario is hidden AUD. Compared to the current market price of 2.31 AUD, Gowing Bros 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.

GOW Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
62
Median 3Y
1.9
Median 5Y
2
Industry
3.3
vs History
vs Industry
17
Median 3Y
-25.7
Median 5Y
11.2
Industry
15.6
vs History
vs Industry
2
Median 3Y
59.4
Median 5Y
17.7
Industry
10.2
vs History
vs Industry
6
Median 3Y
-133.3
Median 5Y
-27.6
Industry
12
vs History
47
vs Industry
69
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
vs History
7
vs Industry
54
Median 3Y
3.1
Median 5Y
3
Industry
5
vs History
15
vs Industry
33
Median 3Y
12
Median 5Y
10.5
Industry
7.4
vs History
vs Industry
18
Median 3Y
33.2
Median 5Y
33.2
Industry
14.2
vs History
vs Industry
15
Median 3Y
33.2
Median 5Y
33.2
Industry
14.9
vs History
vs Industry
1
Median 3Y
95.8
Median 5Y
24.5
Industry
12.7
vs History
vs Industry
0
Median 3Y
-75.8
Median 5Y
-30.9
Industry
13.6
vs History
47
vs Industry
54
Median 3Y
0.7
Median 5Y
0.7
Industry
1

Multiples Across Competitors

GOW Competitors Multiples
Gowing Bros 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
Gowing Bros Ltd
ASX:GOW
123.9m AUD 2 -37.7 -40.1 -40.1
US
Berkshire Hathaway Inc
NYSE:BRK.A
1.1T USD 2.9 16 15.8 19.3
SE
Investor AB
STO:INVE B
1T SEK 12.9 14.8 45.5 45.5
ZA
Remgro Ltd
JSE:REM
103.6B Zac 0 0 0 0
SE
Industrivarden AB
STO:INDU A
182.7B SEK 13.1 13.4 13.2 13.2
NL
Exor NV
AEX:EXO
15.3B EUR -50.4 -23.5 -37.1 -37.1
MC
HAL Trust
AEX:HAL
13.1B EUR 1 7.6 7 7
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
128.1B SEK 4.5 17.1 22.6 22.6
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 140.4 14.6 171.6 180.1
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.6B EUR 1.2 -27.4 18 113.6
BE
Sofina SA
XBRU:SOF
9.4B EUR 20.6 22.9 24 24
P/S Multiple
Revenue Growth P/S to Growth
AU
Gowing Bros Ltd
ASX:GOW
Average P/S: 22.1
2
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
2.9
2%
1.5
SE
Investor AB
STO:INVE B
12.9
-2%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-44%
N/A
SE
Industrivarden AB
STO:INDU A
13.1
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -50.4 N/A N/A
MC
HAL Trust
AEX:HAL
1
5%
0.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
4.5
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
140.4
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
1.2
0%
N/A
BE
Sofina SA
XBRU:SOF
20.6
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
Gowing Bros Ltd
ASX:GOW
Average P/E: 15.2
Negative Multiple: -37.7
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
16
-18%
N/A
SE
Investor AB
STO:INVE B
14.8
-12%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-67%
N/A
SE
Industrivarden AB
STO:INDU A
13.4
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -23.5
-66%
N/A
MC
HAL Trust
AEX:HAL
7.6
0%
N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
17.1
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
14.6
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -27.4
52%
N/A
BE
Sofina SA
XBRU:SOF
22.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Gowing Bros Ltd
ASX:GOW
Average EV/EBITDA: 39.7
Negative Multiple: -40.1
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.8
N/A N/A
SE
Investor AB
STO:INVE B
45.5
41%
1.1
ZA
R
Remgro Ltd
JSE:REM
Not Available N/A N/A
SE
Industrivarden AB
STO:INDU A
13.2
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -37.1 N/A N/A
MC
HAL Trust
AEX:HAL
7
5%
1.4
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.6
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
171.6
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
18
9%
2
BE
Sofina SA
XBRU:SOF
24
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Gowing Bros Ltd
ASX:GOW
Average EV/EBIT: 53.2
Negative Multiple: -40.1
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
19.3
-6%
N/A
SE
Investor AB
STO:INVE B
45.5
52%
0.9
ZA
R
Remgro Ltd
JSE:REM
Not Available
4%
N/A
SE
Industrivarden AB
STO:INDU A
13.2
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -37.1
-66%
N/A
MC
HAL Trust
AEX:HAL
7
6%
1.2
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.6
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
180.1
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
113.6
-19%
N/A
BE
Sofina SA
XBRU:SOF
24
N/A N/A