Temple & Webster Group Ltd
ASX:TPW

Watchlist Manager
Temple & Webster Group Ltd Logo
Temple & Webster Group Ltd
ASX:TPW
Watchlist
Price: 12.68 AUD -1.93% 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 12.68 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
96.7
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
46.2
vs History
33
vs Industry
1
Median 3Y
132.9
Median 5Y
75.5
Industry
13.1
Forward
73
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 2.6 135.9 135.1 135.1
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.4 31.1 16.9 30.6
ZA
Naspers Ltd
JSE:NPN
844.6B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
358.1B USD 2.5 20.1 20.7 20.7
CN
PDD Holdings Inc
NASDAQ:PDD
156.7B USD 2.6 10.8 7.4 7.4
NL
Prosus NV
AEX:PRX
125.5B EUR 21.6 11 612.4 612.4
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 3.9 48.6 25.4 31.3
AR
Mercadolibre Inc
NASDAQ:MELI
99.3B USD 3.8 47.8 24.9 30.8
US
DoorDash Inc
NASDAQ:DASH
97B USD 7.7 112.4 72.5 137.3
CN
Meituan
HKEX:3690
610.8B HKD 1.5 -278.1 -172.3 -172.3
CN
JD.Com Inc
HKEX:9618
352.9B HKD 0.2 9.9 10.3 10.3
P/S Multiple
Revenue Growth P/S to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average P/S: 5
2.6
20%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.4
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
21.6
24%
0.9
UY
MercadoLibre Inc
BMV:MELIN
3.9
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
3.8
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.7
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
AU
Temple & Webster Group Ltd
ASX:TPW
Average P/E: 47.5
135.9
54%
2.5
US
Amazon.com Inc
NASDAQ:AMZN
31.1
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.1
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
10.8
10%
1.1
NL
Prosus NV
AEX:PRX
11
3%
3.7
UY
MercadoLibre Inc
BMV:MELIN
48.6
32%
1.5
AR
Mercadolibre Inc
NASDAQ:MELI
47.8
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
112.4
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -278.1
5%
N/A
CN
JD.Com Inc
HKEX:9618
9.9
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBITDA: 102.9
135.1
86%
1.6
US
Amazon.com Inc
NASDAQ:AMZN
16.9
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.7
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
7.4
13%
0.6
NL
Prosus NV
AEX:PRX
612.4
73%
8.4
UY
MercadoLibre Inc
BMV:MELIN
25.4
31%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
24.9
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
72.5
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -172.3
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBIT: 112.9
135.1
74%
1.8
US
Amazon.com Inc
NASDAQ:AMZN
30.6
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.7
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
7.4
13%
0.6
NL
Prosus NV
AEX:PRX
612.4
97%
6.3
UY
MercadoLibre Inc
BMV:MELIN
31.3
31%
1
AR
Mercadolibre Inc
NASDAQ:MELI
30.8
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
137.3
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -172.3
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
5%
2.1