Myer Holdings Ltd
ASX:MYR

Watchlist Manager
Myer Holdings Ltd Logo
Myer Holdings Ltd
ASX:MYR
Watchlist
Price: 0.63 AUD -0.79% Market Closed
Market Cap: 1.1B AUD

Relative Value

The Relative Value of one MYR stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.63 AUD, Myer Holdings Ltd is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
48
Median 3Y
0.5
Median 5Y
0.4
Industry
0.6
Forward
0.3
vs History
9
vs Industry
16
Median 3Y
24.5
Median 5Y
18.8
Industry
17.1
Forward
16.4
vs History
36
vs Industry
51
Median 3Y
4.8
Median 5Y
4
Industry
8.3
vs History
50
vs Industry
28
Median 3Y
14.6
Median 5Y
12.3
Industry
17.1
vs History
38
vs Industry
13
Median 3Y
4.5
Median 5Y
3.8
Industry
1.6
vs History
85
vs Industry
31
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
Forward
0.6
vs History
85
vs Industry
43
Median 3Y
2
Median 5Y
2.1
Industry
2.3
vs History
63
vs Industry
18
Median 3Y
13.9
Median 5Y
16.2
Industry
8.4
Forward
5.4
vs History
63
vs Industry
28
Median 3Y
13.9
Median 5Y
16.2
Industry
12.8
Forward
14.3
vs History
66
vs Industry
32
Median 3Y
9.9
Median 5Y
9.9
Industry
9.7
vs History
66
vs Industry
28
Median 3Y
15.1
Median 5Y
13.9
Industry
13.7
vs History
31
vs Industry
30
Median 3Y
1.4
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

MYR Competitors Multiples
Myer Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Myer Holdings Ltd
ASX:MYR
1.1B AUD 0.4 46.5 14.6 14.6
ZA
Woolworths Holdings Ltd
JSE:WHL
46.2B Zac 0 0 0 0
UK
Next PLC
LSE:NXT
15.2B GBP 2.5 20.6 11.6 14.9
US
Dillard's Inc
NYSE:DDS
6.9B USD 1.1 12.2 7.3 9.1
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
6.5B USD 0.6 5.4 3.8 4.5
CN
CCOOP Group Co Ltd
SZSE:000564
43B CNY 30.7 -35.8 -106.6 -106.6
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
778.5B JPY 1.4 14.8 7.7 10.3
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
BR
Lojas Renner SA
BOVESPA:LREN3
19.6B BRL 1.3 15.3 5.5 8.5
JP
J.Front Retailing Co Ltd
TSE:3086
510.8B JPY 1.1 12.6 7.6 13.6
US
Macy's Inc
NYSE:M
3.4B USD 0.2 6.1 3 6
P/E Multiple
Earnings Growth PEG
AU
Myer Holdings Ltd
ASX:MYR
Average P/E: 16.4
46.5
36%
1.3
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
22%
N/A
UK
Next PLC
LSE:NXT
20.6
10%
2.1
US
Dillard's Inc
NYSE:DDS
12.2
-16%
N/A
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
5.4
4%
1.3
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -35.8 N/A N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
14.8
N/A N/A
US
Nordstrom Inc
NYSE:JWN
13.9
4%
3.5
BR
Lojas Renner SA
BOVESPA:LREN3
15.3
17%
0.9
JP
J
J.Front Retailing Co Ltd
TSE:3086
12.6
-1%
N/A
US
Macy's Inc
NYSE:M
6.1
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Myer Holdings Ltd
ASX:MYR
Average EV/EBITDA: 7.4
14.6
50%
0.3
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
3%
N/A
UK
Next PLC
LSE:NXT
11.6
5%
2.3
US
Dillard's Inc
NYSE:DDS
7.3
-17%
N/A
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
3.8
5%
0.8
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -106.6 N/A N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
7.7
4%
1.9
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
BR
Lojas Renner SA
BOVESPA:LREN3
5.5
1%
5.5
JP
J
J.Front Retailing Co Ltd
TSE:3086
7.6
-1%
N/A
US
Macy's Inc
NYSE:M
3
-4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Myer Holdings Ltd
ASX:MYR
Average EV/EBIT: 10.3
14.6
14%
1
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
9%
N/A
UK
Next PLC
LSE:NXT
14.9
6%
2.5
US
Dillard's Inc
NYSE:DDS
9.1
-23%
N/A
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
4.5
6%
0.8
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -106.6 N/A N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
10.3
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8
BR
Lojas Renner SA
BOVESPA:LREN3
8.5
3%
2.8
JP
J
J.Front Retailing Co Ltd
TSE:3086
13.6
N/A N/A
US
Macy's Inc
NYSE:M
6
-8%
N/A