PEXA Group Ltd
ASX:PXA

Watchlist Manager
PEXA Group Ltd Logo
PEXA Group Ltd
ASX:PXA
Watchlist
Price: 12.26 AUD 0.74% Market Closed
Market Cap: 2.2B AUD

Relative Value

The Relative Value of one PXA stock under the Base Case scenario is 21.81 AUD. Compared to the current market price of 12.26 AUD, PEXA Group Ltd is Undervalued by 44%.

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.

PXA Relative Value
Base Case
21.81 AUD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
35
Median 3Y
7.6
Median 5Y
8.4
Industry
3.6
Forward
5.4
vs History
vs Industry
3
Median 3Y
-66.1
Median 5Y
-88.3
Industry
16.5
Forward
483
vs History
93
vs Industry
20
Median 3Y
24
Median 5Y
25
Industry
10.9
vs History
37
vs Industry
20
Median 3Y
17.5
Median 5Y
16.2
Industry
12.8
vs History
72
vs Industry
18
Median 3Y
1.9
Median 5Y
1.9
Industry
0.8
vs History
93
vs Industry
47
Median 3Y
8.5
Median 5Y
9.3
Industry
6.4
Forward
6
vs History
93
vs Industry
61
Median 3Y
9.8
Median 5Y
10.6
Industry
11.8
vs History
31
vs Industry
3
Median 3Y
81.3
Median 5Y
86
Industry
15.8
Forward
19.8
vs History
31
vs Industry
4
Median 3Y
81.3
Median 5Y
86
Industry
18.9
Forward
60.9
vs History
93
vs Industry
34
Median 3Y
27.2
Median 5Y
28.4
Industry
18.4
vs History
79
vs Industry
14
Median 3Y
67.7
Median 5Y
65.4
Industry
20.2
vs History
75
vs Industry
13
Median 3Y
1.7
Median 5Y
1.7
Industry
0.7

Multiples Across Competitors

PXA Competitors Multiples
PEXA Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
PEXA Group Ltd
ASX:PXA
2.2B AUD 5.7 -47.2 107 107
US
CBRE Group Inc
NYSE:CBRE
37.9B USD 1 37.7 18.8 27
CN
Ke Holdings Inc
HKEX:2423
188.4B HKD 1.9 43.5 25.2 31.7
US
Zillow Group Inc
NASDAQ:ZG
16.4B USD 7.3 -146.4 244.8 -77.3
US
Jones Lang LaSalle Inc
NYSE:JLL
11.1B USD 0.5 20.3 11.1 14.3
CA
FirstService Corp
TSX:FSV
11B CAD 1.5 61 17.9 27.1
CA
Colliers International Group Inc
TSX:CIGI
8.5B CAD 1.3 38.1 13 20.9
US
Compass Inc
NYSE:COMP
4.1B USD 0.7 -26.4 -66.3 -27.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.9B HKD 1.3 11.9 5.9 5.9
UK
Cushman & Wakefield PLC
NYSE:CWK
2.3B USD 0.2 17.6 8.9 11.7
JP
Relo Group Inc
TSE:8876
291.2B JPY 2 -91.9 5 9.1
P/E Multiple
Earnings Growth PEG
AU
PEXA Group Ltd
ASX:PXA
Average P/E: 32.9
Negative Multiple: -47.2
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
37.7
36%
1
CN
K
Ke Holdings Inc
HKEX:2423
43.5
-1%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -146.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
20.3
24%
0.8
CA
FirstService Corp
TSX:FSV
61
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
38.1
41%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -26.4 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11.9
12%
1
UK
Cushman & Wakefield PLC
NYSE:CWK
17.6
38%
0.5
JP
Relo Group Inc
TSE:8876
Negative Multiple: -91.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
PEXA Group Ltd
ASX:PXA
Average EV/EBITDA: 45.7
107
220%
0.5
US
CBRE Group Inc
NYSE:CBRE
18.8
19%
1
CN
K
Ke Holdings Inc
HKEX:2423
25.2
42%
0.6
US
Zillow Group Inc
NASDAQ:ZG
244.8
163%
1.5
US
Jones Lang LaSalle Inc
NYSE:JLL
11.1
14%
0.8
CA
FirstService Corp
TSX:FSV
17.9
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
13
16%
0.8
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -66.3 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.9
11%
0.5
UK
Cushman & Wakefield PLC
NYSE:CWK
8.9
17%
0.5
JP
Relo Group Inc
TSE:8876
5
4%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
PEXA Group Ltd
ASX:PXA
Average EV/EBIT: 28.3
107
154%
0.7
US
CBRE Group Inc
NYSE:CBRE
27
27%
1
CN
K
Ke Holdings Inc
HKEX:2423
31.7
37%
0.9
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -77.3 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.3
14%
1
CA
FirstService Corp
TSX:FSV
27.1
9%
3
CA
Colliers International Group Inc
TSX:CIGI
20.9
14%
1.5
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -27.5 N/A N/A
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.9
9%
0.7
UK
Cushman & Wakefield PLC
NYSE:CWK
11.7
16%
0.7
JP
Relo Group Inc
TSE:8876
9.1
N/A N/A