M

Mad Paws Holdings Ltd
ASX:MPA

Watchlist Manager
Mad Paws Holdings Ltd
ASX:MPA
Watchlist
Price: 0.064 AUD 3.23% Market Closed
Market Cap: 26m AUD

Relative Value

The Relative Value of one MPA stock under the Base Case scenario is 0.087 AUD. Compared to the current market price of 0.064 AUD, Mad Paws Holdings Ltd is Undervalued by 26%.

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.

MPA Relative Value
Base Case
0.087 AUD
Undervaluation 26%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
25
Median 3Y
1.4
Median 5Y
1.4
Industry
0.5
Forward
0
vs History
vs Industry
Median 3Y
-4
Median 5Y
-4
Industry
16.8
Forward
-4.2
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-12.5
Industry
8.2
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-10.8
Industry
17
vs History
73
vs Industry
31
Median 3Y
1.9
Median 5Y
2.1
Industry
1.6
vs History
88
vs Industry
29
Median 3Y
1.3
Median 5Y
1.4
Industry
0.7
Forward
0
vs History
88
vs Industry
53
Median 3Y
2.2
Median 5Y
2.3
Industry
2.3
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-5.3
Industry
8.3
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-5.3
Industry
12.7
vs History
vs Industry
Median 3Y
-12
Median 5Y
-9.6
Industry
9.6
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
-8.8
Industry
13.5
vs History
86
vs Industry
33
Median 3Y
1.4
Median 5Y
1.6
Industry
1.1

Multiples Across Competitors

MPA Competitors Multiples
Mad Paws Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Mad Paws Holdings Ltd
ASX:MPA
26m AUD 0.9 -2.9 -5.3 -5.3
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.6 35.9 18.3 32.5
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
272.3B USD 2 15.1 11.8 11.8
CN
PDD Holdings Inc
NASDAQ:PDD
149.3B USD 2.7 10.8 7.2 7.2
NL
Prosus NV
AEX:PRX
113.2B EUR 21.5 10.7 683.5 683.5
UY
MercadoLibre Inc
BMV:MELIN
2.4T MXN 5.8 62.6 35.4 43.2
AR
Mercadolibre Inc
NASDAQ:MELI
129.2B USD 5.8 62.7 35.4 43.3
US
DoorDash Inc
NASDAQ:DASH
108.8B USD 9.7 320.8 123.6 392.9
CN
Meituan
HKEX:3690
782.4B HKD 2 17.6 11.9 14.3
KR
Coupang Inc
NYSE:CPNG
55.7B USD 1.8 217.5 50.6 92.9
P/S Multiple
Revenue Growth P/S to Growth
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average P/S: 5.6
0.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.6
10%
0.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2
9%
0.2
CN
PDD Holdings Inc
NASDAQ:PDD
2.7
13%
0.2
NL
Prosus NV
AEX:PRX
21.5
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
5.8
26%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.8
26%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
9.7
19%
0.5
CN
Meituan
HKEX:3690
2
16%
0.1
KR
Coupang Inc
NYSE:CPNG
1.8
14%
0.1
P/E Multiple
Earnings Growth PEG
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average P/E: 83.8
Negative Multiple: -2.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
35.9
18%
2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15.1
20%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
10.8
7%
1.5
NL
Prosus NV
AEX:PRX
10.7
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
62.6
36%
1.7
AR
Mercadolibre Inc
NASDAQ:MELI
62.7
36%
1.7
US
D
DoorDash Inc
NASDAQ:DASH
320.8
163%
2
CN
Meituan
HKEX:3690
17.6
29%
0.6
KR
Coupang Inc
NYSE:CPNG
217.5
127%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average EV/EBITDA: 108.6
Negative Multiple: -5.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.3
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.8
29%
0.4
CN
PDD Holdings Inc
NASDAQ:PDD
7.2
22%
0.3
NL
Prosus NV
AEX:PRX
683.5
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
35.4
32%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
35.4
32%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
123.6
96%
1.3
CN
Meituan
HKEX:3690
11.9
30%
0.4
KR
Coupang Inc
NYSE:CPNG
50.6
55%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average EV/EBIT: 146.8
Negative Multiple: -5.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.5
20%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.8
14%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
7.2
25%
0.3
NL
Prosus NV
AEX:PRX
683.5
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
43.2
36%
1.2
AR
Mercadolibre Inc
NASDAQ:MELI
43.3
36%
1.2
US
D
DoorDash Inc
NASDAQ:DASH
392.9
287%
1.4
CN
Meituan
HKEX:3690
14.3
30%
0.5
KR
Coupang Inc
NYSE:CPNG
92.9
77%
1.2