N1 Holdings Ltd
ASX:N1H

Watchlist Manager
N1 Holdings Ltd Logo
N1 Holdings Ltd
ASX:N1H
Watchlist
Price: 0.105 AUD Market Closed
Market Cap: 9.2m AUD

Relative Value

N1H doesn't have a meaningful market cap.

The Relative Value of one N1H stock under the Base Case scenario is 1.033 AUD. Compared to the current market price of 0.105 AUD, N1 Holdings Ltd is Undervalued by 90%.

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.

N1H Relative Value
Base Case
1.033 AUD
Undervaluation 90%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
85
Median 3Y
0.9
Median 5Y
1.1
Industry
3.2
vs History
49
vs Industry
48
Median 3Y
15.7
Median 5Y
12.6
Industry
15.5
vs History
vs Industry
45
Median 3Y
1.2
Median 5Y
1.7
Industry
10.2
vs History
60
vs Industry
49
Median 3Y
0.8
Median 5Y
1
Industry
12.2
vs History
57
vs Industry
9
Median 3Y
11.9
Median 5Y
5.2
Industry
1.3
vs History
38
vs Industry
56
Median 3Y
4.6
Median 5Y
4.5
Industry
5
vs History
38
vs Industry
60
Median 3Y
4.9
Median 5Y
4.7
Industry
7.4
vs History
57
vs Industry
59
Median 3Y
6.6
Median 5Y
7.7
Industry
14.1
vs History
57
vs Industry
56
Median 3Y
6.6
Median 5Y
7.7
Industry
14.8
vs History
vs Industry
21
Median 3Y
4.5
Median 5Y
6
Industry
12.4
vs History
vs Industry
21
Median 3Y
4.5
Median 5Y
6
Industry
13.3
vs History
80
vs Industry
52
Median 3Y
0.8
Median 5Y
0.9
Industry
1

Multiples Across Competitors

N1H Competitors Multiples
N1 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
N1 Holdings Ltd
ASX:N1H
9.2m AUD 0.5 10.8 6.6 6.6
US
Rocket Companies Inc
NYSE:RKT
51.1B USD 8.4 -500.6 52 59.4
US
Mr Cooper Group Inc
NASDAQ:COOP
13.5B USD 6 23.7 28.1 30
US
Federal National Mortgage Association
OTC:FNMA
12.7B USD 0.1 1 060.6 239.1 239.1
US
UWM Holdings Corp
NYSE:UWMC
7.8B USD 2.6 459.5 14.8 15.4
US
PennyMac Financial Services Inc
NYSE:PFSI
6.8B USD 2.3 13.5 33.7 36.4
US
Federal Home Loan Mortgage Corp
OTC:FMCC
6.7B USD 0.1 -83.3 28.3 28.3
US
MGIC Investment Corp
NYSE:MTG
6.6B USD 5.5 8.8 7.1 7.1
BM
Essent Group Ltd
NYSE:ESNT
6.5B USD 5.1 9.2 7.9 7.9
US
Enact Holdings Inc
NASDAQ:ACT
5.9B USD 4.8 8.9 6.8 6.8
US
Axos Financial Inc
NYSE:AX
5B USD 3.9 11.4 215.6 0