Wrkr Ltd
ASX:WRK

Watchlist Manager
Wrkr Ltd Logo
Wrkr Ltd
ASX:WRK
Watchlist
Price: 0.15 AUD Market Closed
Market Cap: 285m AUD

Relative Value

WRK doesn't have a meaningful market cap.

The Relative Value of one WRK stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.15 AUD, Wrkr 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.

WRK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
13
Median 3Y
5.6
Median 5Y
7.6
Industry
2.4
Forward
19.7
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-8.1
Industry
22.3
Forward
-44.9
vs History
0
vs Industry
1
Median 3Y
112.3
Median 5Y
-12.8
Industry
16
vs History
vs Industry
Median 3Y
-22.1
Median 5Y
-14.3
Industry
20.9
vs History
0
vs Industry
22
Median 3Y
4.5
Median 5Y
3.3
Industry
3
vs History
0
vs Industry
13
Median 3Y
5.4
Median 5Y
7.2
Industry
2.4
Forward
19.3
vs History
0
vs Industry
24
Median 3Y
6.2
Median 5Y
8.5
Industry
4.9
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-7.9
Industry
12.2
Forward
-87.8
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-7.9
Industry
15.9
Forward
-39.4
vs History
0
vs Industry
2
Median 3Y
107.2
Median 5Y
-11.8
Industry
14.7
vs History
vs Industry
Median 3Y
-38.6
Median 5Y
-18.6
Industry
17.4
vs History
7
vs Industry
57
Median 3Y
1.8
Median 5Y
1.6
Industry
2.4

Multiples Across Competitors

WRK Competitors Multiples
Wrkr 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
Wrkr Ltd
ASX:WRK
258.4m AUD 23.5 -98.5 -100 -100
US
Visa Inc
NYSE:V
671.6B USD 16.8 33.8 24.2 25.3
US
Mastercard Inc
NYSE:MA
518B USD 16.5 36.3 26.7 28.3
US
Automatic Data Processing Inc
NASDAQ:ADP
107.7B USD 5.2 26 18 19.9
US
PayPal Holdings Inc
NASDAQ:PYPL
54.3B USD 1.7 11 7.5 8.7
NL
Adyen NV
AEX:ADYEN
45.7B EUR 18.6 45.9 30.1 33.6
US
Paychex Inc
NASDAQ:PAYX
40.8B USD 6.8 25.6 16 18.3
US
Fidelity National Information Services Inc
NYSE:FIS
34.7B USD 3.3 228.2 12.3 25.1
US
Fiserv Inc
NYSE:FI
34.3B USD 1.6 9.5 6.6 9.9
ES
Amadeus IT Group SA
MAD:AMS
28.2B EUR 4.4 20.9 12.7 16.2
US
Affirm Holdings Inc
NASDAQ:AFRM
27B USD 7.8 115.8 42.5 61.6
P/E Multiple
Earnings Growth PEG
AU
Wrkr Ltd
ASX:WRK
Average P/E: 55.3
Negative Multiple: -98.5
N/A N/A
US
Visa Inc
NYSE:V
33.8
17%
2
US
Mastercard Inc
NYSE:MA
36.3
17%
2.1
US
Automatic Data Processing Inc
NASDAQ:ADP
26
9%
2.9
US
PayPal Holdings Inc
NASDAQ:PYPL
11
15%
0.7
NL
Adyen NV
AEX:ADYEN
45.9
22%
2.1
US
Paychex Inc
NASDAQ:PAYX
25.6
12%
2.1
US
Fidelity National Information Services Inc
NYSE:FIS
228.2
36%
6.3
US
Fiserv Inc
NYSE:FI
9.5
22%
0.4
ES
Amadeus IT Group SA
MAD:AMS
20.9
12%
1.7
US
Affirm Holdings Inc
NASDAQ:AFRM
115.8
151%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Wrkr Ltd
ASX:WRK
Average EV/EBITDA: 19.6
Negative Multiple: -100
N/A N/A
US
Visa Inc
NYSE:V
24.2
12%
2
US
Mastercard Inc
NYSE:MA
26.7
15%
1.8
US
Automatic Data Processing Inc
NASDAQ:ADP
18
7%
2.6
US
PayPal Holdings Inc
NASDAQ:PYPL
7.5
6%
1.3
NL
Adyen NV
AEX:ADYEN
30.1
28%
1.1
US
Paychex Inc
NASDAQ:PAYX
16
12%
1.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.3
12%
1
US
Fiserv Inc
NYSE:FI
6.6
11%
0.6
ES
Amadeus IT Group SA
MAD:AMS
12.7
8%
1.6
US
Affirm Holdings Inc
NASDAQ:AFRM
42.5
49%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Wrkr Ltd
ASX:WRK
Average EV/EBIT: 24.7
Negative Multiple: -100
N/A N/A
US
Visa Inc
NYSE:V
25.3
12%
2.1
US
Mastercard Inc
NYSE:MA
28.3
15%
1.9
US
Automatic Data Processing Inc
NASDAQ:ADP
19.9
8%
2.5
US
PayPal Holdings Inc
NASDAQ:PYPL
8.7
8%
1.1
NL
Adyen NV
AEX:ADYEN
33.6
28%
1.2
US
Paychex Inc
NASDAQ:PAYX
18.3
11%
1.7
US
Fidelity National Information Services Inc
NYSE:FIS
25.1
30%
0.8
US
Fiserv Inc
NYSE:FI
9.9
21%
0.5
ES
Amadeus IT Group SA
MAD:AMS
16.2
10%
1.6
US
Affirm Holdings Inc
NASDAQ:AFRM
61.6
47%
1.3