M

Mad Paws Holdings Ltd
ASX:MPA

Watchlist Manager
Mad Paws Holdings Ltd
ASX:MPA
Watchlist
Price: 0.14 AUD Market Closed
Market Cap: 61.5m AUD

Relative Value

The Relative Value of one MPA stock under the Base Case scenario is 0.02 AUD. Compared to the current market price of 0.14 AUD, Mad Paws Holdings Ltd is Overvalued by 82%.

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
0.02 AUD
Overvaluation 82%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
25
Median 3Y
3.1
Median 5Y
3.6
Industry
0.6
Forward
0
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-4.2
Industry
16.8
Forward
42.7
vs History
vs Industry
Median 3Y
-27.6
Median 5Y
-14.4
Industry
8.5
vs History
0
vs Industry
Median 3Y
-7.8
Median 5Y
-7.8
Industry
17.5
vs History
5
vs Industry
31
Median 3Y
2
Median 5Y
2.2
Industry
1.7
vs History
16
vs Industry
29
Median 3Y
3
Median 5Y
3.6
Industry
0.7
Forward
0
vs History
vs Industry
53
Median 3Y
2.2
Median 5Y
3
Industry
2.3
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-5.1
Industry
8.5
Forward
17.1
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-5.1
Industry
13.1
Forward
38.8
vs History
vs Industry
Median 3Y
-26.9
Median 5Y
-12
Industry
10.1
vs History
vs Industry
Median 3Y
-12.8
Median 5Y
-9
Industry
14.2
vs History
25
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

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Mad Paws Holdings Ltd
ASX:MPA
56.9m AUD 6.4 -4.6 -12.8 -12.8
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.6 17.2 31.2
ZA
Naspers Ltd
JSE:NPN
861.4B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
371.5B USD 2.6 20.9 21.6 21.6
CN
PDD Holdings Inc
NASDAQ:PDD
158.9B USD 2.7 11 7.5 7.5
NL
Prosus NV
AEX:PRX
126.7B EUR 21.8 11.1 616.4 616.4
AR
Mercadolibre Inc
NASDAQ:MELI
101.7B USD 3.9 49 25.6 31.6
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 3.9 49 25.6 31.6
US
DoorDash Inc
NASDAQ:DASH
97.2B USD 7.7 112.6 72.7 137.6
CN
Meituan
HKEX:3690
625.8B HKD 1.6 -285.2 -177.7 -177.7
CN
JD.Com Inc
HKEX:9618
367.6B HKD 0.3 10.3 11.1 11.1
P/S Multiple
Revenue Growth P/S to Growth
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average P/S: 5.4
6.4
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
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.7
13%
0.2
NL
Prosus NV
AEX:PRX
21.8
24%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
3.9
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
3.9
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.7
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
M
Mad Paws Holdings Ltd
ASX:MPA
Average P/E: 36.9
Negative Multiple: -4.6
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.6
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.9
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11
10%
1.1
NL
Prosus NV
AEX:PRX
11.1
3%
3.7
AR
Mercadolibre Inc
NASDAQ:MELI
49
32%
1.5
UY
MercadoLibre Inc
BMV:MELIN
49
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
112.6
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -285.2
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average EV/EBITDA: 99.7
Negative Multiple: -12.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
17.2
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.6
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
13%
0.6
NL
Prosus NV
AEX:PRX
616.4
73%
8.4
AR
Mercadolibre Inc
NASDAQ:MELI
25.6
31%
0.8
UY
MercadoLibre Inc
BMV:MELIN
25.6
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
72.7
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -177.7
5%
N/A
CN
JD.Com Inc
HKEX:9618
11.1
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
M
Mad Paws Holdings Ltd
ASX:MPA
Average EV/EBIT: 111.1
Negative Multiple: -12.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.2
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.6
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
13%
0.6
NL
Prosus NV
AEX:PRX
616.4
97%
6.4
AR
Mercadolibre Inc
NASDAQ:MELI
31.6
31%
1
UY
MercadoLibre Inc
BMV:MELIN
31.6
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
137.6
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -177.7
1%
N/A
CN
JD.Com Inc
HKEX:9618
11.1
5%
2.2