S

Step One Clothing Ltd
ASX:STP

Watchlist Manager
Step One Clothing Ltd
ASX:STP
Watchlist
Price: 0.665 AUD -6.34% Market Closed
Market Cap: 123.3m AUD

Relative Value

The Relative Value of one STP stock under the Base Case scenario is 0.793 AUD. Compared to the current market price of 0.665 AUD, Step One Clothing Ltd is Undervalued by 16%.

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
0.793 AUD
Undervaluation 16%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
48
vs Industry
15
Median 3Y
1.6
Median 5Y
1.4
Industry
0.5
Forward
1.3
vs History
48
vs Industry
41
Median 3Y
11.8
Median 5Y
9
Industry
16.7
Forward
8.1
vs History
51
vs Industry
23
Median 3Y
12
Median 5Y
10
Industry
8.1
vs History
51
vs Industry
32
Median 3Y
12.2
Median 5Y
10.1
Industry
16.7
vs History
55
vs Industry
21
Median 3Y
2.4
Median 5Y
2.5
Industry
1.6
vs History
44
vs Industry
19
Median 3Y
1.2
Median 5Y
1
Industry
0.7
Forward
1
vs History
44
vs Industry
45
Median 3Y
1.6
Median 5Y
1.2
Industry
2.3
vs History
48
vs Industry
40
Median 3Y
5.7
Median 5Y
5
Industry
8.3
Forward
4.9
vs History
48
vs Industry
51
Median 3Y
5.7
Median 5Y
5
Industry
12.6
Forward
4.9
vs History
46
vs Industry
32
Median 3Y
8.1
Median 5Y
6.7
Industry
9.5
vs History
46
vs Industry
38
Median 3Y
8.1
Median 5Y
6.8
Industry
13.5
vs History
60
vs Industry
10
Median 3Y
3.3
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
121.7m AUD 1.4 9 5 5
US
Amazon.com Inc
NASDAQ:AMZN
2.3T USD 3.5 34.1 17.4 30.8
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
269.4B USD 1.9 14.9 11.7 11.7
CN
PDD Holdings Inc
NASDAQ:PDD
142.8B USD 2.5 10.3 6.7 6.7
NL
Prosus NV
AEX:PRX
111B EUR 21.9 16.5 3 239.1 3 239.1
AR
Mercadolibre Inc
NASDAQ:MELI
119.7B USD 5.3 58.1 32.7 40
UY
MercadoLibre Inc
BMV:MELIN
2.3T MXN 5.3 58.1 32.7 39.9
CN
Meituan
HKEX:3690
835.6B HKD 2.2 18.9 12.9 15.5
US
DoorDash Inc
NASDAQ:DASH
98.3B USD 8.7 289.9 111 352.9
KR
Coupang Inc
NYSE:CPNG
50.8B USD 1.6 198.3 45.8 84
P/S Multiple
Revenue Growth P/S to Growth
AU
S
Step One Clothing Ltd
ASX:STP
Average P/S: 5.5
1.4
8%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.5
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.9
8%
0.2
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
13%
0.2
NL
Prosus NV
AEX:PRX
21.9
14%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
5.3
26%
0.2
UY
MercadoLibre Inc
BMV:MELIN
5.3
26%
0.2
CN
Meituan
HKEX:3690
2.2
16%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
8.7
19%
0.5
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: 70.8
9
15%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
34.1
17%
2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.9
19%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
10.3
17%
0.6
NL
Prosus NV
AEX:PRX
16.5
18%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
58.1
36%
1.6
UY
MercadoLibre Inc
BMV:MELIN
58.1
36%
1.6
CN
Meituan
HKEX:3690
18.9
29%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
289.9
165%
1.8
KR
Coupang Inc
NYSE:CPNG
198.3
126%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
S
Step One Clothing Ltd
ASX:STP
Average EV/EBITDA: 351.5
5
8%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
17.4
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
188%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.7
29%
0.4
CN
PDD Holdings Inc
NASDAQ:PDD
6.7
22%
0.3
NL
Prosus NV
AEX:PRX
3 239.1
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.7
32%
1
UY
MercadoLibre Inc
BMV:MELIN
32.7
32%
1
CN
Meituan
HKEX:3690
12.9
30%
0.4
US
D
DoorDash Inc
NASDAQ:DASH
111
96%
1.2
KR
Coupang Inc
NYSE:CPNG
45.8
55%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
S
Step One Clothing Ltd
ASX:STP
Average EV/EBIT: 382.6
5
7%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
30.8
20%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.7
14%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
6.7
25%
0.3
NL
Prosus NV
AEX:PRX
3 239.1
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
40
36%
1.1
UY
MercadoLibre Inc
BMV:MELIN
39.9
36%
1.1
CN
Meituan
HKEX:3690
15.5
30%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
352.9
287%
1.2
KR
Coupang Inc
NYSE:CPNG
84
77%
1.1