Wrkr Ltd
ASX:WRK
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 Industry Average (36.5), the stock would be worth AU$-0.07 (162% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -59.3 | AU$0.12 |
0%
|
| Industry Average | 36.5 | AU$-0.07 |
-162%
|
| Country Average | 16.5 | AU$-0.03 |
-128%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$193.2m
|
/ |
Jan 2026
AU$-3.4m
|
= |
|
|
AU$193.2m
|
/ |
Jun 2026
AU$-3.1m
|
= |
|
|
AU$193.2m
|
/ |
Jun 2027
AU$9.9m
|
= |
|
|
AU$193.2m
|
/ |
Jun 2028
AU$16m
|
= |
|
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 |
|
Wrkr Ltd
ASX:WRK
|
218.5m AUD | -59.3 | -58 | |
| US |
|
Visa Inc
NYSE:V
|
589.4B USD | 20.4 | 28.6 | |
| US |
|
Mastercard Inc
NYSE:MA
|
449.1B USD | 22.2 | 30 | |
| US |
|
Automatic Data Processing Inc
NASDAQ:ADP
|
80B USD | 13.2 | 18.9 | |
| US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
45.8B USD | 6.2 | 8.8 | |
| NL |
|
Adyen NV
AEX:ADYEN
|
29.3B EUR | 15.1 | 27.6 | |
| US |
|
Fiserv Inc
NASDAQ:FISV
|
32.9B USD | 6.7 | 9.4 | |
| US |
|
Paychex Inc
NASDAQ:PAYX
|
32.6B USD | 12.1 | 19.9 | |
| ES |
|
Amadeus IT Group SA
MAD:AMS
|
22B EUR | 9.1 | 16.2 | |
| US |
|
Fidelity National Information Services Inc
NYSE:FIS
|
23.5B USD | 9.4 | 61.5 | |
| US |
F
|
Fleetcor Technologies Inc
NYSE:CPAY
|
21.4B USD | 11.5 | 20.2 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Wrkr Ltd
Glance View
Wrkr Ltd. is a financial technology company, which engages in the design of innovative overlay capability for banking, wealth management, pensions, and financial services. The company is headquartered in Sydney, New South Wales. The company went IPO on 2016-12-19. The company digitizes the end-to-end worker lifecycle and resolves compliance in real time. The firm offer solutions to the human resource software providers, payroll software providers, advisors and Australian Prudential Regulation Authority (APRA) funds and fintech with the help of its platform. The firm's solutions include wrkr READY, wrkr PAY and wrkr BENEFITS. wrkr READY helps employers with onboarding and ongoing verification solutions. wrkr PAY offers payment solutions, such as disbursements, super contribution clearing, direct debit, direct credit and virtual bank accounts. wrkr BENEFITS enables worker’s financial wellness through secure access to a range of benefits and service providers. The company also offers Wrkr SMSF Hub for advisors/accountants. The firm's subsidiaries include ClickSuper Pty Limited, Jagwood Pty Ltd, Payment Advisor Pty Ltd and Comply Path Ltd.
