Viva Leisure Ltd
ASX:VVA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (16.4), the stock would be worth AU$2.09 (32% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 12.4 | AU$1.58 |
0%
|
| 3-Year Average | 16.4 | AU$2.09 |
+32%
|
| 5-Year Average | 16.1 | AU$2.06 |
+30%
|
| Industry Average | 17.9 | AU$2.29 |
+45%
|
| Country Average | 16.5 | AU$2.11 |
+34%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$477.6m
|
/ |
Jan 2026
AU$37.5m
|
= |
|
|
AU$477.6m
|
/ |
Jun 2026
AU$84.2m
|
= |
|
|
AU$477.6m
|
/ |
Jun 2027
AU$97.3m
|
= |
|
|
AU$477.6m
|
/ |
Jun 2028
AU$104.8m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Viva Leisure Ltd
ASX:VVA
|
154.3m AUD | 12.4 | 18.2 | |
| JP |
|
Fast Fitness Japan Inc
TSE:7092
|
18.8T JPY | 6.7 | 17.2 | |
| JP |
|
Oriental Land Co Ltd
TSE:4661
|
4.3T JPY | 16.3 | 33.5 | |
| US |
L
|
Life Time Group Holdings Inc
NYSE:LTH
|
6.1B USD | 9.4 | 16.4 | |
| US |
|
Planet Fitness Inc
NYSE:PLNT
|
5.8B USD | 14.1 | 26.5 | |
| US |
|
Vail Resorts Inc
NYSE:MTN
|
4.7B USD | 9.1 | 20.5 | |
| US |
S
|
Six Flags Entertainment Corp
F:6FE
|
2.6B EUR | 13.6 | 116.8 | |
| CN |
S
|
Songcheng Performance Development Co Ltd
SZSE:300144
|
20.6B CNY | 15.7 | 25.9 | |
| CN |
S
|
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
|
17.7B CNY | -10.5 | -1.2 | |
| NL |
|
Basic Fit NV
AEX:BFIT
|
2B EUR | 7.1 | 140.6 | |
| BR |
|
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
|
11.2B BRL | 5.7 | 17.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Viva Leisure Ltd
Glance View
Viva Leisure Ltd. operates health clubs in health and leisure industries. The company is headquartered in Canberra, Australian Capital Territory. The company went IPO on 2019-06-07. The company offers customers a range of membership options and a range of different types of facilities from big box fitness facilities to boutique fitness facilities. The company operates various brands, including Club Lime, Club Lime Ladies Only, Club Lime Aquatics, Club Lime Swim School, Gymmy PT, Club Lime Psycle Life, high intensity interval training (HIIT) Republic, Club MMM and Gymmy Lime. Club Lime is a mixed gender health club offering health club services. Club Lime Ladies Only is a ladies only health club. Club Lime Aquatics operates indoor aquatic facilities for members and the general public. Club Lime Swim School teaches swimming and aquatic skills. Gymmy PT is its personal training division under the GymmyPT brand. Club Lime Psycle Life is a boutique indoor cycling studio concept. HIIT Republic offers boutique functional fitness based on the HIIT concept. Club MMM offers day Spa facilities.
