Temple & Webster Group Ltd banner

Temple & Webster Group Ltd
ASX:TPW

Watchlist Manager
Temple & Webster Group Ltd Logo
Temple & Webster Group Ltd
ASX:TPW
Watchlist
Price: 7.905 AUD 4.15%
Market Cap: AU$950.7m

Relative Value

The Relative Value of one TPW stock under the Base Case scenario is 9.254 AUD. Compared to the current market price of 7.905 AUD, Temple & Webster Group Ltd is Undervalued by 15%.

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.

TPW Relative Value
Base Case
9.254 AUD
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

TPW Competitors Multiples
Temple & Webster Group 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
Temple & Webster Group Ltd
ASX:TPW
933.5m AUD 1.4 117 107.8 107.8
US
Amazon.com Inc
NASDAQ:AMZN
2.3T USD 3.1 29.1 15.1 27.5
ZA
Naspers Ltd
JSE:NPN
706.7B ZAR 5.6 7.7 165.7 165.7
CN
Alibaba Group Holding Ltd
NYSE:BABA
363.7B USD 2.5 20 20.6 20.6
CN
PDD Holdings Inc
NASDAQ:PDD
151.2B USD 2.5 10.2 6.7 6.7
NL
Prosus NV
AEX:PRX
104.7B EUR 17.9 9.1 516.8 516.8
UY
MercadoLibre Inc
BMV:MELIN
1.5T MXN 3.4 42.8 22.2 27.4
AR
Mercadolibre Inc
NASDAQ:MELI
88.8B USD 3.4 42.8 22.2 27.4
US
DoorDash Inc
NASDAQ:DASH
75.2B USD 5.5 80.5 48.9 98.5
CN
Meituan
HKEX:3690
498.1B HKD 1.2 -220.3 -127.7 -127.7
CN
JD.Com Inc
HKEX:9618
334.8B HKD 0.2 9.1 8.9 8.9
P/E Multiple
Earnings Growth PEG
AU
Temple & Webster Group Ltd
ASX:TPW
Average P/E: 36.8
117
54%
2.2
US
Amazon.com Inc
NASDAQ:AMZN
29.1
21%
1.4
ZA
N
Naspers Ltd
JSE:NPN
7.7
2%
3.9
CN
Alibaba Group Holding Ltd
NYSE:BABA
20
15%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
10.2
9%
1.1
NL
Prosus NV
AEX:PRX
9.1
3%
3
UY
MercadoLibre Inc
BMV:MELIN
42.8
32%
1.3
AR
Mercadolibre Inc
NASDAQ:MELI
42.8
32%
1.3
US
D
DoorDash Inc
NASDAQ:DASH
80.5
69%
1.2
CN
Meituan
HKEX:3690
Negative Multiple: -220.3
1%
N/A
CN
JD.Com Inc
HKEX:9618
9.1
10%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBITDA: 93.5
107.8
86%
1.3
US
Amazon.com Inc
NASDAQ:AMZN
15.1
30%
0.5
ZA
N
Naspers Ltd
JSE:NPN
165.7
64%
2.6
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.6
12%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
6.7
12%
0.6
NL
Prosus NV
AEX:PRX
516.8
75%
6.9
UY
MercadoLibre Inc
BMV:MELIN
22.2
31%
0.7
AR
Mercadolibre Inc
NASDAQ:MELI
22.2
31%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
48.9
63%
0.8
CN
Meituan
HKEX:3690
Negative Multiple: -127.7
5%
N/A
CN
JD.Com Inc
HKEX:9618
8.9
7%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBIT: 100.7
107.8
74%
1.5
US
Amazon.com Inc
NASDAQ:AMZN
27.5
25%
1.1
ZA
N
Naspers Ltd
JSE:NPN
165.7
111%
1.5
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.6
11%
1.9
CN
PDD Holdings Inc
NASDAQ:PDD
6.7
13%
0.5
NL
Prosus NV
AEX:PRX
516.8
97%
5.3
UY
MercadoLibre Inc
BMV:MELIN
27.4
32%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
27.4
32%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
98.5
75%
1.3
CN
Meituan
HKEX:3690
Negative Multiple: -127.7
1%
N/A
CN
JD.Com Inc
HKEX:9618
8.9
4%
2.2
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett