S

Step One Clothing Ltd
ASX:STP

Watchlist Manager
Step One Clothing Ltd
ASX:STP
Watchlist
Price: 0.745 AUD -1.97% Market Closed
Market Cap: 138.1m AUD

Relative Value

The Relative Value of one STP stock under the Base Case scenario is 0.843 AUD. Compared to the current market price of 0.745 AUD, Step One Clothing Ltd is Undervalued by 12%.

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.

STP Relative Value
Base Case
0.843 AUD
Undervaluation 12%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
45
vs Industry
15
Median 3Y
1.6
Median 5Y
1.2
Industry
0.5
Forward
1.5
vs History
47
vs Industry
41
Median 3Y
11.8
Median 5Y
8.7
Industry
16.9
Forward
9.1
vs History
47
vs Industry
23
Median 3Y
12
Median 5Y
10
Industry
8.3
vs History
47
vs Industry
32
Median 3Y
12.2
Median 5Y
10.1
Industry
16.6
vs History
50
vs Industry
21
Median 3Y
2.5
Median 5Y
2.6
Industry
1.6
vs History
43
vs Industry
19
Median 3Y
1.2
Median 5Y
0.7
Industry
0.7
Forward
1.2
vs History
43
vs Industry
45
Median 3Y
1.6
Median 5Y
0.8
Industry
2.3
vs History
43
vs Industry
40
Median 3Y
5.7
Median 5Y
3.8
Industry
8.3
Forward
5.6
vs History
43
vs Industry
51
Median 3Y
5.7
Median 5Y
3.8
Industry
12.7
Forward
5.7
vs History
43
vs Industry
32
Median 3Y
8.1
Median 5Y
5.9
Industry
9.7
vs History
43
vs Industry
38
Median 3Y
8.1
Median 5Y
6
Industry
13.5
vs History
54
vs Industry
10
Median 3Y
3.6
Median 5Y
3.6
Industry
1

Multiples Across Competitors

STP Competitors Multiples
Step One Clothing Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Step One Clothing Ltd
ASX:STP
136.3m AUD 1.5 10.1 5.7 5.7
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.3 33 16.8 29.8
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
271.7B USD 2 15.1 11.9 11.9
CN
PDD Holdings Inc
NASDAQ:PDD
137B USD 2.5 8.8 5.9 6
UY
MercadoLibre Inc
BMV:MELIN
2.5T MXN 5.7 62.4 35.2 43
AR
Mercadolibre Inc
NASDAQ:MELI
129.4B USD 5.8 62.8 35.5 43.3
NL
Prosus NV
AEX:PRX
107.5B EUR 20.8 15.7 3 072.9 3 072.9
CN
Meituan
HKEX:3690
834.4B HKD 2.3 21.4 15.5 19.3
US
DoorDash Inc
NASDAQ:DASH
93.7B USD 8.3 276.3 105.4 335.3
KR
Coupang Inc
NYSE:CPNG
50.7B USD 1.6 198 45.7 83.9
P/S Multiple
Revenue Growth P/S to Growth
AU
S
Step One Clothing Ltd
ASX:STP
Average P/S: 5.4
1.5
8%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.3
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2
6%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
18%
0.1
UY
MercadoLibre Inc
BMV:MELIN
5.7
25%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.8
25%
0.2
NL
Prosus NV
AEX:PRX
20.8
14%
1.5
CN
Meituan
HKEX:3690
2.3
16%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
8.3
19%
0.4
KR
Coupang Inc
NYSE:CPNG
1.6
14%
0.1
P/E Multiple
Earnings Growth PEG
AU
S
Step One Clothing Ltd
ASX:STP
Average P/E: 70.3
10.1
15%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
33
17%
1.9
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15.1
21%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.8
17%
0.5
UY
MercadoLibre Inc
BMV:MELIN
62.4
36%
1.7
AR
Mercadolibre Inc
NASDAQ:MELI
62.8
36%
1.7
NL
Prosus NV
AEX:PRX
15.7
18%
0.9
CN
Meituan
HKEX:3690
21.4
29%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
276.3
165%
1.7
KR
Coupang Inc
NYSE:CPNG
198
126%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
S
Step One Clothing Ltd
ASX:STP
Average EV/EBITDA: 335
5.7
8%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
16.8
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
188%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.9
28%
0.4
CN
PDD Holdings Inc
NASDAQ:PDD
5.9
22%
0.3
UY
MercadoLibre Inc
BMV:MELIN
35.2
32%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
35.5
32%
1.1
NL
Prosus NV
AEX:PRX
3 072.9
N/A N/A
CN
Meituan
HKEX:3690
15.5
30%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
105.4
96%
1.1
KR
Coupang Inc
NYSE:CPNG
45.7
55%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
S
Step One Clothing Ltd
ASX:STP
Average EV/EBIT: 365.1
5.7
7%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
29.8
20%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.9
19%
0.6
CN
PDD Holdings Inc
NASDAQ:PDD
6
25%
0.2
UY
MercadoLibre Inc
BMV:MELIN
43
36%
1.2
AR
Mercadolibre Inc
NASDAQ:MELI
43.3
36%
1.2
NL
Prosus NV
AEX:PRX
3 072.9
N/A N/A
CN
Meituan
HKEX:3690
19.3
30%
0.6
US
D
DoorDash Inc
NASDAQ:DASH
335.3
287%
1.2
KR
Coupang Inc
NYSE:CPNG
83.9
77%
1.1