Temple & Webster Group Ltd
ASX:TPW

Watchlist Manager
Temple & Webster Group Ltd Logo
Temple & Webster Group Ltd
ASX:TPW
Watchlist
Price: 12.63 AUD -0.86% Market Closed
Market Cap: 1.5B AUD

Relative Value

The Relative Value of one TPW stock under the Base Case scenario is hidden AUD. Compared to the current market price of 12.63 AUD, Temple & Webster Group Ltd is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
8
Median 3Y
2.6
Median 5Y
2.8
Industry
0.6
Forward
2.1
vs History
36
vs Industry
1
Median 3Y
157.4
Median 5Y
103.2
Industry
16.8
Forward
96.3
vs History
82
vs Industry
5
Median 3Y
52.5
Median 5Y
45.6
Industry
8.5
vs History
74
vs Industry
8
Median 3Y
50.6
Median 5Y
50
Industry
17.5
vs History
60
vs Industry
2
Median 3Y
11.4
Median 5Y
12.5
Industry
1.7
vs History
57
vs Industry
9
Median 3Y
2.4
Median 5Y
2.6
Industry
0.7
Forward
1.9
vs History
57
vs Industry
9
Median 3Y
7.7
Median 5Y
7.8
Industry
2.3
vs History
33
vs Industry
0
Median 3Y
132.9
Median 5Y
75.5
Industry
8.5
Forward
46
vs History
33
vs Industry
1
Median 3Y
132.9
Median 5Y
75.5
Industry
13.1
Forward
72.7
vs History
80
vs Industry
6
Median 3Y
46.1
Median 5Y
42.3
Industry
10.1
vs History
88
vs Industry
9
Median 3Y
52.6
Median 5Y
50.4
Industry
14.2
vs History
66
vs Industry
1
Median 3Y
19.1
Median 5Y
23.4
Industry
1.1

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
1.5B AUD 2.5 132.7 131.7 131.7
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.6 17.2 31.2
ZA
Naspers Ltd
JSE:NPN
861.4B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
371.5B USD 2.6 20.9 21.6 21.6
CN
PDD Holdings Inc
NASDAQ:PDD
158.9B USD 2.7 11 7.5 7.5
NL
Prosus NV
AEX:PRX
126.7B EUR 21.8 11.1 616.5 616.5
AR
Mercadolibre Inc
NASDAQ:MELI
101.7B USD 3.9 49 25.6 31.6
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 3.9 49 25.6 31.6
US
DoorDash Inc
NASDAQ:DASH
97.2B USD 7.7 112.6 72.7 137.6
CN
Meituan
HKEX:3690
625.8B HKD 1.6 -285.2 -177.7 -177.7
CN
JD.Com Inc
HKEX:9618
367.6B HKD 0.3 10.3 11.1 11.1
P/S Multiple
Revenue Growth P/S to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average P/S: 5
2.5
20%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.7
13%
0.2
NL
Prosus NV
AEX:PRX
21.8
24%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
3.9
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
3.9
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.7
27%
0.3
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
AU
Temple & Webster Group Ltd
ASX:TPW
Average P/E: 47.6
132.7
54%
2.5
US
Amazon.com Inc
NASDAQ:AMZN
31.6
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.9
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11
10%
1.1
NL
Prosus NV
AEX:PRX
11.1
3%
3.7
AR
Mercadolibre Inc
NASDAQ:MELI
49
32%
1.5
UY
MercadoLibre Inc
BMV:MELIN
49
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
112.6
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -285.2
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBITDA: 103.3
131.7
86%
1.5
US
Amazon.com Inc
NASDAQ:AMZN
17.2
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.6
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
13%
0.6
NL
Prosus NV
AEX:PRX
616.5
73%
8.4
AR
Mercadolibre Inc
NASDAQ:MELI
25.6
31%
0.8
UY
MercadoLibre Inc
BMV:MELIN
25.6
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
72.7
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -177.7
5%
N/A
CN
JD.Com Inc
HKEX:9618
11.1
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBIT: 113.4
131.7
74%
1.8
US
Amazon.com Inc
NASDAQ:AMZN
31.2
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.6
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
13%
0.6
NL
Prosus NV
AEX:PRX
616.5
97%
6.4
AR
Mercadolibre Inc
NASDAQ:MELI
31.6
31%
1
UY
MercadoLibre Inc
BMV:MELIN
31.6
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
137.6
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -177.7
1%
N/A
CN
JD.Com Inc
HKEX:9618
11.1
5%
2.2