Myer Holdings Ltd
ASX:MYR

Watchlist Manager
Myer Holdings Ltd Logo
Myer Holdings Ltd
ASX:MYR
Watchlist
Price: 0.452 AUD 10.24% Market Closed
Market Cap: 782.3m AUD
Section:
 

Relative Value

The Relative Value of one MYR stock under the Base Case scenario is 1.397 AUD. Compared to the current market price of 0.452 AUD, Myer Holdings Ltd is Undervalued by 68%.

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.

MYR Relative Value
Base Case
1.397 AUD
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
30
vs Industry
48
Median 3Y
0.2
Median 5Y
0.2
Industry
0.6
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
16
Median 3Y
10.9
Median 5Y
8.8
Industry
17
Forward
12.4
More Details
2.4
P/OCF
P/OCF
Price to OCF
2.4
vs History
46
vs Industry
51
Median 3Y
2.4
Median 5Y
2.1
Industry
8.6
More Details
7.6
P/FCFE
P/FCFE
Price to FCFE
7.6
vs History
44
vs Industry
28
Median 3Y
7.9
Median 5Y
6.6
Industry
17.3
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
96
vs Industry
13
Median 3Y
2.2
Median 5Y
1.7
Industry
1.7
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
92
vs Industry
31
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
Forward
0.5
More Details
1.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.4
vs History
96
vs Industry
43
Median 3Y
1.6
Median 5Y
1.6
Industry
2.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
18
Median 3Y
10.1
Median 5Y
10.9
Industry
8.5
Forward
4.1
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
28
Median 3Y
10.1
Median 5Y
10.9
Industry
13.2
Forward
11.1
More Details
6.1
EV/OCF
EV/OCF
Enterprise Value to OCF
6.1
vs History
96
vs Industry
32
Median 3Y
7.3
Median 5Y
7.1
Industry
10.1
More Details
7.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
7.5
vs History
96
vs Industry
28
Median 3Y
10.2
Median 5Y
9.8
Industry
14.4
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
96
vs Industry
30
Median 3Y
1
Median 5Y
1
Industry
1.1
More Details

Multiples Across Competitors

MYR Competitors Multiples
Myer Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Myer Holdings Ltd
ASX:MYR
781.1m AUD 0.3 -3.7 -18.2 -18.2
ZA
Woolworths Holdings Ltd
JSE:WHL
48.2B Zac 0 0 0 0
UK
Next PLC
LSE:NXT
16.7B GBP 2.6 21 12.1 15.4
US
Dillard's Inc
NYSE:DDS
11.4B USD 1.7 19.6 12 15
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
134.2B MXN 0.6 7 5 6
CN
CCOOP Group Co Ltd
SZSE:000564
45.5B CNY 32 -42.1 -206.9 -206.9
US
Macy's Inc
NYSE:M
6.2B USD 0.3 12.9 4.5 9
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
854.4B JPY 1.6 14.7 8.5 11.4
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
JP
J.Front Retailing Co Ltd
TSE:3086
561.4B JPY 1.2 18.3 8.9 17.2
JP
Takashimaya Co Ltd
TSE:8233
502.1B JPY 1 12.1 8.6 14.1
P/E Multiple
Earnings Growth PEG
AU
Myer Holdings Ltd
ASX:MYR
Average P/E: 14.9
Negative Multiple: -3.7 		N/A N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
26%
N/A
UK
Next PLC
LSE:NXT
21
11%
1.9
US
Dillard's Inc
NYSE:DDS
19.6
-13%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
7
2%
3.5
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -42.1 N/A N/A
US
Macy's Inc
NYSE:M
12.9
-3%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
14.7
7%
2.1
US
Nordstrom Inc
NYSE:JWN
13.9
4%
3.5
JP
J
J.Front Retailing Co Ltd
TSE:3086
18.3
-3%
N/A
JP
Takashimaya Co Ltd
TSE:8233
12.1
2%
6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Myer Holdings Ltd
ASX:MYR
Average EV/EBITDA: 8.1
Negative Multiple: -18.2 		N/A N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
5%
N/A
UK
Next PLC
LSE:NXT
12.1
6%
2
US
Dillard's Inc
NYSE:DDS
12
-5%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
5
4%
1.2
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -206.9 N/A N/A
US
Macy's Inc
NYSE:M
4.5
-1%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
8.5
2%
4.3
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
JP
J
J.Front Retailing Co Ltd
TSE:3086
8.9
-2%
N/A
JP
Takashimaya Co Ltd
TSE:8233
8.6
2%
4.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Myer Holdings Ltd
ASX:MYR
Average EV/EBIT: 12.4
Negative Multiple: -18.2 		N/A N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
11%
N/A
UK
Next PLC
LSE:NXT
15.4
8%
1.9
US
Dillard's Inc
NYSE:DDS
15
-4%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
6
4%
1.5
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -206.9 N/A N/A
US
Macy's Inc
NYSE:M
9
-4%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
11.4
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8
JP
J
J.Front Retailing Co Ltd
TSE:3086
17.2
N/A N/A
JP
Takashimaya Co Ltd
TSE:8233
14.1
N/A N/A

See Also

Summary
MYR intrinsic value, competitors valuation, and company profile.
DCF Valuation
MYR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MYR stock valuation using valuation multiples.
Wall Street Estimates
MYR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MYR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 302,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.