Kogan.com Ltd
ASX:KGN

Watchlist Manager
Kogan.com Ltd Logo
Kogan.com Ltd
ASX:KGN
Watchlist
Price: 3.71 AUD 0.54% Market Closed
Market Cap: 370.8m AUD

Relative Value

The Relative Value of one KGN stock under the Base Case scenario is hidden AUD. Compared to the current market price of 3.71 AUD, Kogan.com 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.

KGN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
27
Median 3Y
1
Median 5Y
1
Industry
0.6
Forward
0.7
vs History
vs Industry
1
Median 3Y
-8
Median 5Y
-7.9
Industry
17.1
Forward
19.6
vs History
47
vs Industry
13
Median 3Y
9.8
Median 5Y
9.8
Industry
8.5
vs History
69
vs Industry
11
Median 3Y
20.3
Median 5Y
20.6
Industry
17.6
vs History
19
vs Industry
15
Median 3Y
3.8
Median 5Y
3.9
Industry
1.7
vs History
74
vs Industry
33
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
Forward
0.6
vs History
88
vs Industry
40
Median 3Y
2.6
Median 5Y
2.8
Industry
2.3
vs History
38
vs Industry
15
Median 3Y
18.7
Median 5Y
18.2
Industry
8.5
Forward
8
vs History
38
vs Industry
23
Median 3Y
18.7
Median 5Y
18.2
Industry
13.1
Forward
12.9
vs History
47
vs Industry
16
Median 3Y
8.7
Median 5Y
8.9
Industry
10
vs History
38
vs Industry
19
Median 3Y
9.4
Median 5Y
8.3
Industry
14.2
vs History
25
vs Industry
8
Median 3Y
3.6
Median 5Y
3.8
Industry
1.1

Multiples Across Competitors

KGN Competitors Multiples
Kogan.com 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
Kogan.com Ltd
ASX:KGN
368.5m AUD 0.8 -9.3 21.4 21.4
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.6 17.2 31.2
ZA
Naspers Ltd
JSE:NPN
869B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
371.6B USD 2.6 20.7 21.4 21.4
CN
PDD Holdings Inc
NASDAQ:PDD
164.3B USD 2.7 11.2 7.8 7.8
NL
Prosus NV
AEX:PRX
128B EUR 22 11.2 622.8 622.8
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 3.8 48 25.1 30.9
AR
Mercadolibre Inc
NASDAQ:MELI
99.6B USD 3.8 48 25 30.9
US
DoorDash Inc
NASDAQ:DASH
93.9B USD 7.4 108.8 70.2 132.9
CN
Meituan
HKEX:3690
639.2B HKD 1.6 -288.5 -180.3 -180.3
CN
JD.Com Inc
HKEX:9618
366B HKD 0.3 10.2 10.8 10.8
P/S Multiple
Revenue Growth P/S to Growth
AU
Kogan.com Ltd
ASX:KGN
Average P/S: 4.8
0.8
8%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.7
13%
0.2
NL
Prosus NV
AEX:PRX
22
27%
0.8
UY
MercadoLibre Inc
BMV:MELIN
3.8
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
3.8
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.4
27%
0.3
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
AU
Kogan.com Ltd
ASX:KGN
Average P/E: 36.2
Negative Multiple: -9.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.6
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.7
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.2
10%
1.1
NL
Prosus NV
AEX:PRX
11.2
3%
3.7
UY
MercadoLibre Inc
BMV:MELIN
48
32%
1.5
AR
Mercadolibre Inc
NASDAQ:MELI
48
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
108.8
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -288.5
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.2
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Kogan.com Ltd
ASX:KGN
Average EV/EBITDA: 91.3
21.4
55%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
17.2
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.4
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
7.8
13%
0.6
NL
Prosus NV
AEX:PRX
622.8
75%
8.3
UY
MercadoLibre Inc
BMV:MELIN
25.1
31%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
25
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
70.2
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -180.3
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Kogan.com Ltd
ASX:KGN
Average EV/EBIT: 101.1
21.4
38%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
31.2
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.4
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
7.8
13%
0.6
NL
Prosus NV
AEX:PRX
622.8
97%
6.4
UY
MercadoLibre Inc
BMV:MELIN
30.9
31%
1
AR
Mercadolibre Inc
NASDAQ:MELI
30.9
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
132.9
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -180.3
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.8
4%
2.7