Top Shelf International Holdings Ltd
ASX:TSI

Watchlist Manager
Top Shelf International Holdings Ltd Logo
Top Shelf International Holdings Ltd
ASX:TSI
Watchlist
Price: 0.04 AUD Market Closed
Market Cap: 13m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one TSI stock under the Base Case scenario is 0.14 AUD. Compared to the current market price of 0.04 AUD, Top Shelf International Holdings Ltd is Undervalued by 72%.

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.

TSI Relative Value
Base Case
0.14 AUD
Undervaluation 72%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
70
vs Industry
80
Median 3Y
1.1
Median 5Y
1.7
Industry
1.7
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-3.1
Industry
20.1
Forward
-0.3
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-3.5
Industry
12.7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-2.9
Industry
20.8
More Details
0.3
P/B
P/B
Price to Book Value
0.3
vs History
81
vs Industry
84
Median 3Y
1
Median 5Y
1.4
Industry
2.1
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
70
vs Industry
86
Median 3Y
2.3
Median 5Y
2.6
Industry
1.9
Forward
0.2
More Details
1.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.7
vs History
60
vs Industry
79
Median 3Y
8.1
Median 5Y
4.1
Industry
5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-3.7
Industry
11.6
Forward
-2.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-3.7
Industry
15.1
Forward
-1.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-4.6
Industry
13.4
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-2
Median 5Y
-3.3
Industry
21.2
More Details
0.2
EV/IC
EV/IC
Enterprise Value to IC
0.2
vs History
81
vs Industry
90
Median 3Y
0.7
Median 5Y
1.2
Industry
1.5
More Details

Multiples Across Competitors

TSI Competitors Multiples
Top Shelf International Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Top Shelf International Holdings Ltd
ASX:TSI
13m AUD 0.5 -0.6 -0.8 -0.8
CN
Kweichow Moutai Co Ltd
SSE:600519
2T CNY 11 22.2 15.7 15.7
CN
Wuliangye Yibin Co Ltd
SZSE:000858
497.4B CNY 5.4 15.2 8.8 8.8
UK
Diageo PLC
LSE:DGE
45B GBP 2.2 12.5 9.9 10.7
ZA
Distell Group Holdings Ltd
JSE:DGH
40.7B Zac 0 0 0 0
US
Constellation Brands Inc
NYSE:STZ
32.9B USD 3.2 -403.7 10.9 12.2
CN
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809
234.2B CNY 6.3 18.5 12.4 12.4
FR
Pernod Ricard SA
PAR:RI
22.9B EUR 2.1 20.9 10 11.4
CN
Luzhou Laojiao Co Ltd
SZSE:000568
179.3B CNY 5.7 13.3 8.5 8.5
US
Brown-Forman Corp
NYSE:BF.B
16B USD 4 16.2 14.6 15.7
CN
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
101.4B CNY 4.3 23.8 12.9 12.9

See Also

Summary
TSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
TSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TSI stock valuation using valuation multiples.
Wall Street Estimates
TSI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TSI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 257,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.