Incentiapay Ltd
ASX:INP

Watchlist Manager
Incentiapay Ltd Logo
Incentiapay Ltd
ASX:INP
Watchlist
Price: 0.004 AUD Market Closed
Market Cap: 8.7m AUD

Relative Value

INP doesn't have a meaningful market cap.

The Relative Value of one INP stock under the Base Case scenario is 0.01 AUD. Compared to the current market price of 0.004 AUD, Incentiapay Ltd is Undervalued by 60%.

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.

INP Relative Value
Base Case
0.01 AUD
Undervaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
44
Median 3Y
0.5
Median 5Y
0.8
Industry
0.6
vs History
vs Industry
Median 3Y
-1.1
Median 5Y
-1.3
Industry
16.8
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.6
Industry
8.5
vs History
25
vs Industry
49
Median 3Y
3.6
Median 5Y
2.7
Industry
17.5
vs History
vs Industry
Median 3Y
-0.4
Median 5Y
-0.3
Industry
1.7
vs History
23
vs Industry
15
Median 3Y
2
Median 5Y
2
Industry
0.7
vs History
26
vs Industry
23
Median 3Y
4.1
Median 5Y
4.1
Industry
2.3
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-6.4
Industry
8.5
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-6.4
Industry
13.1
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-4.7
Industry
10.1
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-4.5
Industry
14.2
vs History
vs Industry
Median 3Y
-69.2
Median 5Y
-25.9
Industry
1.1

Multiples Across Competitors

INP Competitors Multiples
Incentiapay 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
Incentiapay Ltd
ASX:INP
8.7m AUD 0.5 -1.1 -7 -7
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.3 16.9 30.7
ZA
Naspers Ltd
JSE:NPN
844.6B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
358.6B USD 2.5 20.1 20.8 20.8
CN
PDD Holdings Inc
NASDAQ:PDD
150.8B USD 2.5 10.2 6.9 6.9
NL
Prosus NV
AEX:PRX
124.7B EUR 21.4 10.9 608 608
AR
Mercadolibre Inc
NASDAQ:MELI
97.2B USD 3.7 46.5 24.4 30.1
US
DoorDash Inc
NASDAQ:DASH
97.4B USD 7.6 111.7 72.8 137.9
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 3.7 46.8 24.4 30.2
CN
Meituan
HKEX:3690
619.1B HKD 1.5 -281.7 -175 -175
CN
JD.Com Inc
HKEX:9618
357.1B HKD 0.2 10 10.5 10.5
P/S Multiple
Revenue Growth P/S to Growth
AU
Incentiapay Ltd
ASX:INP
Average P/S: 4.7
0.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
13%
0.2
NL
Prosus NV
AEX:PRX
21.4
24%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
3.7
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
UY
MercadoLibre Inc
BMV:MELIN
3.7
30%
0.1
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
AU
Incentiapay Ltd
ASX:INP
Average P/E: 35.9
Negative Multiple: -1.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.3
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.1
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
10.2
10%
1
NL
Prosus NV
AEX:PRX
10.9
3%
3.6
AR
Mercadolibre Inc
NASDAQ:MELI
46.5
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
111.7
161%
0.7
UY
MercadoLibre Inc
BMV:MELIN
46.8
32%
1.5
CN
Meituan
HKEX:3690
Negative Multiple: -281.7
5%
N/A
CN
JD.Com Inc
HKEX:9618
10
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Incentiapay Ltd
ASX:INP
Average EV/EBITDA: 98.1
Negative Multiple: -7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
16.9
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.8
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
6.9
13%
0.5
NL
Prosus NV
AEX:PRX
608
73%
8.3
AR
Mercadolibre Inc
NASDAQ:MELI
24.4
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
72.8
101%
0.7
UY
MercadoLibre Inc
BMV:MELIN
24.4
31%
0.8
CN
Meituan
HKEX:3690
Negative Multiple: -175
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.5
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Incentiapay Ltd
ASX:INP
Average EV/EBIT: 109.4
Negative Multiple: -7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
30.7
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.8
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
6.9
13%
0.5
NL
Prosus NV
AEX:PRX
608
97%
6.3
AR
Mercadolibre Inc
NASDAQ:MELI
30.1
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
137.9
279%
0.5
UY
MercadoLibre Inc
BMV:MELIN
30.2
31%
1
CN
Meituan
HKEX:3690
Negative Multiple: -175
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.5
5%
2.1