R

Redox Ltd
ASX:RDX

Watchlist Manager
Redox Ltd
ASX:RDX
Watchlist
Price: 2.245 AUD -0.66%
Market Cap: 1.2B AUD

Relative Value

The Relative Value of one RDX stock under the Base Case scenario is 3.875 AUD. Compared to the current market price of 2.245 AUD, Redox Ltd is Undervalued by 42%.

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.

RDX Relative Value
Base Case
3.875 AUD
Undervaluation 42%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
53
Median 3Y
1.3
Median 5Y
1.3
Industry
2
Forward
0.9
vs History
73
vs Industry
19
Median 3Y
16.6
Median 5Y
16.6
Industry
17.2
Forward
14.4
vs History
23
vs Industry
7
Median 3Y
13.7
Median 5Y
13.7
Industry
10.5
vs History
23
vs Industry
10
Median 3Y
6.3
Median 5Y
6.3
Industry
13.3
vs History
88
vs Industry
21
Median 3Y
3.1
Median 5Y
3.1
Industry
1.6
vs History
84
vs Industry
57
Median 3Y
1.2
Median 5Y
1.2
Industry
3
Forward
0.8
vs History
88
vs Industry
43
Median 3Y
5.3
Median 5Y
5.3
Industry
6.4
vs History
65
vs Industry
16
Median 3Y
11.9
Median 5Y
11.9
Industry
10.7
Forward
8.9
vs History
65
vs Industry
17
Median 3Y
11.9
Median 5Y
11.9
Industry
12.8
Forward
9.7
vs History
23
vs Industry
8
Median 3Y
13.6
Median 5Y
13.6
Industry
11.2
vs History
23
vs Industry
7
Median 3Y
14
Median 5Y
14
Industry
12
vs History
88
vs Industry
21
Median 3Y
3.2
Median 5Y
3.2
Industry
1.5

Multiples Across Competitors

RDX Competitors Multiples
Redox Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Redox Ltd
ASX:RDX
1.2B AUD 1 13 9.3 9.3
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
155.4B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
94.9B USD 275.8 3 154.4 2 681.1 2 775.1
IN
SAB Industries Ltd
BSE:539112
7.6T INR 16 166.1 -35 941.2 139 729.8 148 629
NL
Nepi Rockcastle NV
JSE:NRP
82.9B Zac 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
66.3B USD 0 0 0 0
US
Coupang Inc
F:788
48B EUR 1.8 217.7 50.7 93.1
US
Circle Internet Group Inc
NYSE:CRCL
51.9B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
29.6B CHF 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
587.4T IDR 17.5 97.6 47.5 47.5
P/S Multiple
Revenue Growth P/S to Growth
AU
R
Redox Ltd
ASX:RDX
Average P/S: 3 292.4
1
12%
0.1
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
9%
N/A
US
C
China Industrial Group Inc
OTC:CIND
275.8
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
16 166.1
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
1.8
14%
0.1
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available
31%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
14%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
17.5
N/A N/A
P/E Multiple
Earnings Growth PEG
AU
R
Redox Ltd
ASX:RDX
Average P/E: 870.7
13
5%
2.6
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
42%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 154.4
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -35 941.2 N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
217.7
129%
1.7
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available
52%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
97.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
R
Redox Ltd
ASX:RDX
Average EV/EBITDA: 28 503.7
9.3
8%
1.2
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 681.1
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
139 729.8
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
143%
N/A
US
Coupang Inc
F:788
50.7
55%
0.9
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
47.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
R
Redox Ltd
ASX:RDX
Average EV/EBIT: 30 310.8
9.3
5%
1.9
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
80%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 775.1
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
148 629
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
11%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
93.1
77%
1.2
US
C
Circle Internet Group Inc
NYSE:CRCL
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
34%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
47.5
N/A N/A