M

Mad Paws Holdings Ltd
ASX:MPA

Watchlist Manager
Mad Paws Holdings Ltd
ASX:MPA
Watchlist
Price: 0.065 AUD Market Closed
Market Cap: 26.4m AUD

Relative Value

The Relative Value of one MPA stock under the Base Case scenario is 0.084 AUD. Compared to the current market price of 0.065 AUD, Mad Paws Holdings Ltd is Undervalued by 22%.

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
0.084 AUD
Undervaluation 22%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
25
Median 3Y
1.3
Median 5Y
1.4
Industry
0.6
Forward
0
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-4
Industry
17.3
Forward
-4.3
vs History
vs Industry
Median 3Y
-19.4
Median 5Y
-12.7
Industry
8.3
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-11.2
Industry
17.4
vs History
70
vs Industry
31
Median 3Y
1.9
Median 5Y
2
Industry
1.7
vs History
85
vs Industry
29
Median 3Y
1.3
Median 5Y
1.4
Industry
0.7
Forward
0
vs History
85
vs Industry
53
Median 3Y
2.1
Median 5Y
2.3
Industry
2.3
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-5.4
Industry
8.4
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-5.4
Industry
12.9
vs History
vs Industry
Median 3Y
-18.8
Median 5Y
-10.1
Industry
9.7
vs History
vs Industry
Median 3Y
-9
Median 5Y
-8.8
Industry
13.8
vs History
81
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
26.4m AUD 0.9 -3 -5.4 -5.4
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.7 36.2 18.5 32.7
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
254.6B USD 1.8 14.1 11 11
CN
PDD Holdings Inc
NASDAQ:PDD
148.9B USD 2.7 10.8 7.1 7.1
NL
Prosus NV
AEX:PRX
115.2B EUR 21.8 10.9 696 696
UY
MercadoLibre Inc
BMV:MELIN
2.2T MXN 5.4 58.5 33 40.3
AR
Mercadolibre Inc
NASDAQ:MELI
120.5B USD 5.4 58.5 32.9 40.2
US
DoorDash Inc
NASDAQ:DASH
107.9B USD 9.6 318.4 122.6 389.7
CN
Meituan
HKEX:3690
725.5B HKD 1.9 16.4 10.8 13
KR
Coupang Inc
NYSE:CPNG
54.4B USD 1.7 212.3 49.3 90.5
P/S Multiple
Revenue Growth P/S to Growth
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average P/S: 5.5
0.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.7
10%
0.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.8
8%
0.2
CN
PDD Holdings Inc
NASDAQ:PDD
2.7
13%
0.2
NL
Prosus NV
AEX:PRX
21.8
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
5.4
27%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.4
27%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
9.6
19%
0.5
CN
Meituan
HKEX:3690
1.9
16%
0.1
KR
Coupang Inc
NYSE:CPNG
1.7
14%
0.1
P/E Multiple
Earnings Growth PEG
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average P/E: 81.8
Negative Multiple: -3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
36.2
18%
2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.1
18%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
10.8
7%
1.5
NL
Prosus NV
AEX:PRX
10.9
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
58.5
36%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
58.5
36%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
318.4
163%
2
CN
Meituan
HKEX:3690
16.4
29%
0.6
KR
Coupang Inc
NYSE:CPNG
212.3
129%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average EV/EBITDA: 109
Negative Multiple: -5.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.5
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
22%
0.3
NL
Prosus NV
AEX:PRX
696
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
33
32%
1
AR
Mercadolibre Inc
NASDAQ:MELI
32.9
32%
1
US
D
DoorDash Inc
NASDAQ:DASH
122.6
96%
1.3
CN
Meituan
HKEX:3690
10.8
30%
0.4
KR
Coupang Inc
NYSE:CPNG
49.3
55%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average EV/EBIT: 146.7
Negative Multiple: -5.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.7
20%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
N/A N/A
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
25%
0.3
NL
Prosus NV
AEX:PRX
696
N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
40.3
36%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
40.2
36%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
389.7
287%
1.4
CN
Meituan
HKEX:3690
13
30%
0.4
KR
Coupang Inc
NYSE:CPNG
90.5
77%
1.2