M

Multistack International Ltd
ASX:MSI

Watchlist Manager
Multistack International Ltd
ASX:MSI
Watchlist
Price: 0.004 AUD Market Closed
Market Cap: AU$545.2k

Relative Value

MSI doesn't have a meaningful market cap.

The Relative Value of one MSI stock under the Base Case scenario is 0.004 AUD. Compared to the current market price of 0.004 AUD, Multistack International Ltd is Undervalued by 8%.

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.

MSI Relative Value
Base Case
0.004 AUD
Undervaluation 8%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Multiples Across Competitors

MSI Competitors Multiples
Multistack International 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
Multistack International Ltd
ASX:MSI
545.2k AUD 2 0.3 -0.1 -0.1
JP
Itochu Corp
TSE:8001
15.9T JPY 1.1 17 16.1 26.5
JP
Mitsubishi Corp
TSE:8058
15.2T JPY 0.9 22.3 26.3 56.2
JP
Mitsui & Co Ltd
TSE:8031
14.8T JPY 1 16.2 22.6 38.5
US
United Rentals Inc
NYSE:URI
59.1B USD 3.7 23.2 10 17.7
JP
Marubeni Corp
TSE:8002
8.4T JPY 1 14.8 17.1 26.8
US
Fastenal Co
NASDAQ:FAST
50.6B USD 6.2 40.3 27.5 30.5
US
WW Grainger Inc
XMUN:GWW
43B EUR 2.8 29.1 22.4 24.7
US
W W Grainger Inc
NYSE:GWW
50.4B USD 2.8 29 18.9 20.8
US
Ferguson Enterprises Inc
NYSE:FERG
49.3B USD 1.6 25.3 17.2 19.6
JP
Sumitomo Corp
TSE:8053
7.6T JPY 1 12.4 15.7 24.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
M
Multistack International Ltd
ASX:MSI
Average EV/EBITDA: 19.4
Negative Multiple: -0.1
N/A N/A
JP
Itochu Corp
TSE:8001
16.1
5%
3.2
JP
Mitsubishi Corp
TSE:8058
26.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
22.6
4%
5.7
US
United Rentals Inc
NYSE:URI
10
7%
1.4
JP
Marubeni Corp
TSE:8002
17.1
0%
N/A
US
Fastenal Co
NASDAQ:FAST
27.5
10%
2.8
US
W
WW Grainger Inc
XMUN:GWW
22.4
6%
3.7
US
W W Grainger Inc
NYSE:GWW
18.9
6%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
17.2
8%
2.1
JP
Sumitomo Corp
TSE:8053
15.7
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
M
Multistack International Ltd
ASX:MSI
Average EV/EBIT: 28.6
Negative Multiple: -0.1
N/A N/A
JP
Itochu Corp
TSE:8001
26.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
56.2
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
38.5
N/A N/A
US
United Rentals Inc
NYSE:URI
17.7
6%
2.9
JP
Marubeni Corp
TSE:8002
26.8
N/A N/A
US
Fastenal Co
NASDAQ:FAST
30.5
10%
3.1
US
W
WW Grainger Inc
XMUN:GWW
24.7
6%
4.1
US
W W Grainger Inc
NYSE:GWW
20.8
6%
3.5
US
Ferguson Enterprises Inc
NYSE:FERG
19.6
10%
2
JP
Sumitomo Corp
TSE:8053
24.9
N/A N/A