Spirit Technology Solutions Ltd
ASX:ST1

Watchlist Manager
Spirit Technology Solutions Ltd Logo
Spirit Technology Solutions Ltd
ASX:ST1
Watchlist
Price: 0.58 AUD 14.85% Market Closed
Market Cap: 110.3m AUD

Relative Value

The Relative Value of one ST1 stock under the Base Case scenario is 0.43 AUD. Compared to the current market price of 0.58 AUD, Spirit Technology Solutions Ltd is Overvalued by 25%.

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.

ST1 Relative Value
Base Case
0.43 AUD
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
67
Median 3Y
0.6
Median 5Y
0.8
Industry
1.5
Forward
0.9
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-3.9
Industry
16.9
Forward
27.3
vs History
6
vs Industry
13
Median 3Y
14.1
Median 5Y
15.5
Industry
6.4
vs History
vs Industry
13
Median 3Y
-4.3
Median 5Y
11.8
Industry
15.6
vs History
46
vs Industry
62
Median 3Y
0.8
Median 5Y
1
Industry
2.1
vs History
34
vs Industry
72
Median 3Y
0.8
Median 5Y
1
Industry
2.1
Forward
1.1
vs History
42
vs Industry
73
Median 3Y
1.4
Median 5Y
1.6
Industry
4
vs History
33
vs Industry
Median 3Y
-9.1
Median 5Y
-5.2
Industry
8.1
vs History
33
vs Industry
Median 3Y
-9.1
Median 5Y
-5.2
Industry
13.1
vs History
6
vs Industry
14
Median 3Y
19.9
Median 5Y
20.6
Industry
8.6
vs History
33
vs Industry
27
Median 3Y
21.1
Median 5Y
-3
Industry
15.4
vs History
36
vs Industry
65
Median 3Y
0.6
Median 5Y
0.7
Industry
1.2

Multiples Across Competitors

ST1 Competitors Multiples
Spirit Technology Solutions 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
Spirit Technology Solutions Ltd
ASX:ST1
110.3m AUD 1.1 -80.3 26.6 26.6
US
EchoStar Corp
NASDAQ:SATS
29.9B USD 2 -2.3 36.5 -91.1
US
AST SpaceMobile Inc
NASDAQ:ASTS
23.9B USD 1 291 -78.7 -97.1 -82.1
US
Globalstar Inc
AMEX:GSAT
8.4B USD 32.2 -171.3 85.4 845.7
US
Lumen Technologies Inc
NYSE:LUMN
8.3B USD 0.7 -5 7.8 138.1
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
127.3T IDR 80 109.2 451.8 451.8
UK
Liberty Global PLC
NASDAQ:LBTYA
3.7B USD 1 -1.9 64.4 -103.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.3 5.7 6.9
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.3B MYR 5.8 23.4 17.8 17.8
NZ
Chorus Ltd
NZX:CNU
4B NZD 4 1 007.7 33.1 33.1
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
P/E Multiple
Earnings Growth PEG
AU
Spirit Technology Solutions Ltd
ASX:ST1
Average P/E: 244.9
Negative Multiple: -80.3
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.3 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -78.7 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -171.3 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -5 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
109.2
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.3
9%
2.4
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.4
13%
1.8
NZ
Chorus Ltd
NZX:CNU
1 007.7
199%
5.1
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Spirit Technology Solutions Ltd
ASX:ST1
Average EV/EBITDA: 76.6
26.6
56%
0.5
US
EchoStar Corp
NASDAQ:SATS
36.5
7%
5.2
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -97.1 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
85.4
30%
2.8
US
Lumen Technologies Inc
NYSE:LUMN
7.8
1%
7.8
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
451.8
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
64.4
9%
7.2
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.7
-9%
N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
21%
0.8
NZ
Chorus Ltd
NZX:CNU
33.1
52%
0.6
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Spirit Technology Solutions Ltd
ASX:ST1
Average EV/EBIT: 194.6
26.6
29%
0.9
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -91.1 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -82.1 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
845.7
N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
138.1
11%
12.6
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
451.8
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -103.8 N/A N/A
JP
U-Next Holdings Co Ltd
OTC:USNNF
6.9
N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
9%
2
NZ
Chorus Ltd
NZX:CNU
33.1
19%
1.7
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A