First Time Loading...

Temple & Webster Group Ltd
ASX:TPW

Watchlist Manager
Temple & Webster Group Ltd Logo
Temple & Webster Group Ltd
ASX:TPW
Watchlist
Price: 11.14 AUD -1.76% Market Closed
Updated: May 3, 2024

Relative Value

The Relative Value of one TPW stock under the Base Case scenario is 6.43 AUD. Compared to the current market price of 11.14 AUD, Temple & Webster Group Ltd is Overvalued by 42%.

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
6.43 AUD
Overvaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
9
Median 3Y
2.2
Median 5Y
2.4
Industry
0.6
Forward
2.6
vs History
4
vs Industry
2
Median 3Y
86.9
Median 5Y
81.9
Industry
16.4
Forward
230.3
vs History
82
vs Industry
7
Median 3Y
40.3
Median 5Y
45
Industry
7.9
vs History
73
vs Industry
12
Median 3Y
41.9
Median 5Y
48
Industry
15.6
vs History
52
vs Industry
3
Median 3Y
8.7
Median 5Y
12.6
Industry
1.6
vs History
39
vs Industry
10
Median 3Y
1.9
Median 5Y
2.3
Industry
0.7
Forward
2.4
vs History
19
vs Industry
8
Median 3Y
5.4
Median 5Y
5.5
Industry
2.2
vs History
38
vs Industry
2
Median 3Y
54.6
Median 5Y
67.8
Industry
8.3
Forward
102.3
vs History
38
vs Industry
2
Median 3Y
54.6
Median 5Y
67.8
Industry
12.7
Forward
194.8
vs History
80
vs Industry
8
Median 3Y
36.5
Median 5Y
40.3
Industry
9
vs History
79
vs Industry
11
Median 3Y
42.2
Median 5Y
49
Industry
12.5
vs History
47
vs Industry
1
Median 3Y
15.6
Median 5Y
19.1
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
1.3B AUD 3 154.6 86 86
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.3 63 22.3 51.7
ZA
Naspers Ltd
JSE:NPN
757.5B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
200.8B USD 1.6 14.5 7.9 7.9
CN
Pinduoduo Inc
NASDAQ:PDD
182.7B USD 5.3 22 18.7 18.9
NL
Prosus NV
AEX:PRX
84.8B EUR 17.4 8.3 -233.5 -233.5
CN
Meituan
HKEX:3690
671.1B HKD 2.2 44.9 50.5 50.5
AR
Mercadolibre Inc
NASDAQ:MELI
76B USD 5.3 77 30.8 39.6
UY
MercadoLibre Inc
BMV:MELIN
1.3T MXN 5.2 76.9 30.7 39.5
US
DoorDash Inc
NYSE:DASH
46.1B USD 5.3 -82.6 -617.9 -72.8
P/E Multiple
Earnings Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average P/E: 57.7
154.6
188%
US
Amazon.com Inc
NASDAQ:AMZN
63
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.5
144%
CN
Pinduoduo Inc
NASDAQ:PDD
22
130%
NL
Prosus NV
AEX:PRX
8.3
-13%
CN
Meituan
HKEX:3690
44.9
288%
AR
Mercadolibre Inc
NASDAQ:MELI
77
221%
UY
MercadoLibre Inc
BMV:MELIN
76.9
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -82.6 N/A
EV/EBITDA Multiple
EBITDA Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBITDA: 35.3
86
191%
US
Amazon.com Inc
NASDAQ:AMZN
22.3
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.9
44%
CN
Pinduoduo Inc
NASDAQ:PDD
18.7
199%
NL
Prosus NV
AEX:PRX
Negative Multiple: -233.5 N/A
CN
Meituan
HKEX:3690
50.5
606%
AR
Mercadolibre Inc
NASDAQ:MELI
30.8
127%
UY
MercadoLibre Inc
BMV:MELIN
30.7
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -617.9 N/A
EV/EBIT Multiple
EBIT Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBIT: 42
86
146%
US
Amazon.com Inc
NASDAQ:AMZN
51.7
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.9
68%
CN
Pinduoduo Inc
NASDAQ:PDD
18.9
205%
NL
Prosus NV
AEX:PRX
Negative Multiple: -233.5 N/A
CN
Meituan
HKEX:3690
50.5
472%
AR
Mercadolibre Inc
NASDAQ:MELI
39.6
158%
UY
MercadoLibre Inc
BMV:MELIN
39.5
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -72.8 N/A

See Also

Discover More