P

Propel Funeral Partners Ltd
ASX:PFP

Watchlist Manager
Propel Funeral Partners Ltd
ASX:PFP
Watchlist
Price: 4.99 AUD -1.19% Market Closed
Market Cap: 688.5m AUD

Relative Value

The Relative Value of one PFP stock under the Base Case scenario is 5.85 AUD. Compared to the current market price of 4.99 AUD, Propel Funeral Partners Ltd is Undervalued by 15%.

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.

PFP Relative Value
Base Case
5.85 AUD
Undervaluation 15%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
17
Median 3Y
3.3
Median 5Y
3.3
Industry
1.2
Forward
2.8
vs History
31
vs Industry
12
Median 3Y
34
Median 5Y
27.4
Industry
15.4
Forward
28.3
vs History
53
vs Industry
14
Median 3Y
17.5
Median 5Y
17.5
Industry
8
vs History
15
vs Industry
38
Median 3Y
4.8
Median 5Y
2.6
Industry
11.2
vs History
74
vs Industry
31
Median 3Y
2.1
Median 5Y
2.1
Industry
1.7
vs History
74
vs Industry
13
Median 3Y
3.8
Median 5Y
3.9
Industry
1.4
Forward
3.4
vs History
58
vs Industry
12
Median 3Y
10.2
Median 5Y
10.2
Industry
2.9
vs History
52
vs Industry
13
Median 3Y
20.7
Median 5Y
20.7
Industry
7.5
Forward
13.1
vs History
52
vs Industry
16
Median 3Y
20.7
Median 5Y
20.7
Industry
10.6
Forward
17.9
vs History
53
vs Industry
10
Median 3Y
20.8
Median 5Y
20.7
Industry
8.2
vs History
25
vs Industry
0
Median 3Y
53.2
Median 5Y
50.2
Industry
9.9
vs History
68
vs Industry
34
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2

Multiples Across Competitors

PFP Competitors Multiples
Propel Funeral Partners 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
Propel Funeral Partners Ltd
ASX:PFP
688.5m AUD 3 33.8 20.6 20.6
AU
Slater & Gordon Ltd
ASX:SGH
18.8B AUD 1.7 35.9 17.4 17.4
PH
Golden MV Holdings Inc
XPHS:HVN
644.1B PHP 249.4 914.3 633.8 644.2
US
Service Corporation International
NYSE:SCI
11B USD 2.6 20.6 11.8 15.8
US
ADT Inc
NYSE:ADT
6.7B USD 1.3 10.4 5.2 10.8
US
H & R Block Inc
NYSE:HRB
5.5B USD 1.5 9.1 7.1 8.1
US
StubHub Holdings Inc
NYSE:STUB
4.9B USD 0 0 0 0
US
Frontdoor Inc
NASDAQ:FTDR
4.1B USD 2 15.4 9.3 11
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.2B USD 2.4 30.1 21.4 27.8
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
IN
Urban Company Ltd
NSE:URBANCO
175B INR 15.3 73 -550.2 -242.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
P
Propel Funeral Partners Ltd
ASX:PFP
Average EV/EBITDA: 90.8
20.6
22%
0.9
AU
Slater & Gordon Ltd
ASX:SGH
17.4
22%
0.8
PH
G
Golden MV Holdings Inc
XPHS:HVN
633.8
N/A N/A
US
Service Corporation International
NYSE:SCI
11.8
5%
2.4
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
H & R Block Inc
NYSE:HRB
7.1
7%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
198%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
9.3
12%
0.8
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
21.4
14%
1.5
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -550.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
P
Propel Funeral Partners Ltd
ASX:PFP
Average EV/EBIT: 94.5
20.6
10%
2.1
AU
Slater & Gordon Ltd
ASX:SGH
17.4
11%
1.6
PH
G
Golden MV Holdings Inc
XPHS:HVN
644.2
N/A N/A
US
Service Corporation International
NYSE:SCI
15.8
5%
3.2
US
ADT Inc
NYSE:ADT
10.8
8%
1.3
US
H & R Block Inc
NYSE:HRB
8.1
8%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
11
9%
1.2
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
27.8
14%
2
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -242.6 N/A N/A