C

Cab Payments Holdings PLC
LSE:CABP

Watchlist Manager
Cab Payments Holdings PLC
LSE:CABP
Watchlist
Price: 45.95 GBX 8.12%
Market Cap: 116.8m GBX

Relative Value

The Relative Value of one CABP stock under the Base Case scenario is 221 GBX. Compared to the current market price of 45.95 GBX, Cab Payments Holdings PLC is Undervalued by 79%.

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.

CABP Relative Value
Base Case
221 GBX
Undervaluation 79%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
64
Median 3Y
2.3
Median 5Y
2.3
Industry
3.2
Forward
1
vs History
60
vs Industry
49
Median 3Y
9.3
Median 5Y
9.3
Industry
15.2
Forward
6.6
vs History
28
vs Industry
51
Median 3Y
1.2
Median 5Y
1.2
Industry
10.2
vs History
16
vs Industry
45
Median 3Y
1.3
Median 5Y
1.3
Industry
12.7
vs History
80
vs Industry
57
Median 3Y
1.6
Median 5Y
1.6
Industry
1.3
vs History
60
vs Industry
24
Median 3Y
9.4
Median 5Y
9.4
Industry
4.8
Forward
5.7
vs History
60
vs Industry
16
Median 3Y
19.3
Median 5Y
19.3
Industry
7
vs History
vs Industry
Median 3Y
-30.5
Median 5Y
-30.5
Industry
14
Forward
19.2
vs History
vs Industry
Median 3Y
-24.7
Median 5Y
-24.7
Industry
14.3
Forward
26.6
vs History
12
vs Industry
36
Median 3Y
4
Median 5Y
4
Industry
12.4
vs History
12
vs Industry
32
Median 3Y
4.3
Median 5Y
4.3
Industry
13.4
vs History
80
vs Industry
42
Median 3Y
1
Median 5Y
1
Industry
1

Multiples Across Competitors

CABP Competitors Multiples
Cab Payments Holdings PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Cab Payments Holdings PLC
LSE:CABP
116.7m GBP 1.6 8.2 -27.8 -20.4
US
Block Inc
NYSE:XYZ
41.1B USD 1.7 15.7 18.2 22
US
Chime Financial Inc
NASDAQ:CHYM
12B USD 0 0 0 0
US
NCR Atleos Corp
NYSE:NATL
2.2B USD 0.5 18.7 7.5 10.3
BR
CIELO SA Instituicao de Pagamento
F:28MA
1.8B EUR 1.1 6.4 4.2 5.6
IN
Network People Services Technologies Ltd
NSE:NPST
38.9B INR 22.4 86 62.5 70.7
AU
Cuscal Ltd
ASX:CCL
547.9m AUD 0 0 0 0
IN
One MobiKwik Systems Ltd
NSE:MOBIKWIK
19.1B INR 2.3 135.5 62.5 77.8
UK
Fintech Scion Ltd
OTC:FINR
198.7m USD 329.2 -4.8 -4.7 -4.7
JP
Transaction Media Networks Inc
TSE:5258
18.2B JPY 1.6 -56.3 9.1 -293.8
JP
Netstars Co Ltd
TSE:5590
15.7B JPY 3.8 91.2 -59 -245.9
P/E Multiple
Earnings Growth PEG
UK
C
Cab Payments Holdings PLC
LSE:CABP
Average P/E: 51.7
8.2
24%
0.3
US
Block Inc
NYSE:XYZ
15.7
0%
N/A
US
C
Chime Financial Inc
NASDAQ:CHYM
Not Available N/A N/A
US
N
NCR Atleos Corp
NYSE:NATL
18.7
69%
0.3
BR
CIELO SA Instituicao de Pagamento
F:28MA
6.4
1%
6.4
IN
Network People Services Technologies Ltd
NSE:NPST
86
N/A N/A
AU
C
Cuscal Ltd
ASX:CCL
Not Available
16%
N/A
IN
One MobiKwik Systems Ltd
NSE:MOBIKWIK
135.5
N/A N/A
UK
Fintech Scion Ltd
OTC:FINR
Negative Multiple: -4.8 N/A N/A
JP
T
Transaction Media Networks Inc
TSE:5258
Negative Multiple: -56.3 N/A N/A
JP
N
Netstars Co Ltd
TSE:5590
91.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
C
Cab Payments Holdings PLC
LSE:CABP
Average EV/EBITDA: 27.3
Negative Multiple: -27.8
N/A N/A
US
Block Inc
NYSE:XYZ
18.2
34%
0.5
US
C
Chime Financial Inc
NASDAQ:CHYM
Not Available N/A N/A
US
N
NCR Atleos Corp
NYSE:NATL
7.5
11%
0.7
BR
CIELO SA Instituicao de Pagamento
F:28MA
4.2
3%
1.4
IN
Network People Services Technologies Ltd
NSE:NPST
62.5
N/A N/A
AU
C
Cuscal Ltd
ASX:CCL
Not Available N/A N/A
IN
One MobiKwik Systems Ltd
NSE:MOBIKWIK
62.5
N/A N/A
UK
Fintech Scion Ltd
OTC:FINR
Negative Multiple: -4.7 N/A N/A
JP
T
Transaction Media Networks Inc
TSE:5258
9.1
N/A N/A
JP
N
Netstars Co Ltd
TSE:5590
Negative Multiple: -59 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
C
Cab Payments Holdings PLC
LSE:CABP
Average EV/EBIT: 37.2
Negative Multiple: -20.4
N/A N/A
US
Block Inc
NYSE:XYZ
22
25%
0.9
US
C
Chime Financial Inc
NASDAQ:CHYM
Not Available N/A N/A
US
N
NCR Atleos Corp
NYSE:NATL
10.3
21%
0.5
BR
CIELO SA Instituicao de Pagamento
F:28MA
5.6
1%
5.6
IN
Network People Services Technologies Ltd
NSE:NPST
70.7
N/A N/A
AU
C
Cuscal Ltd
ASX:CCL
Not Available N/A N/A
IN
One MobiKwik Systems Ltd
NSE:MOBIKWIK
77.8
N/A N/A
UK
Fintech Scion Ltd
OTC:FINR
Negative Multiple: -4.7 N/A N/A
JP
T
Transaction Media Networks Inc
TSE:5258
Negative Multiple: -293.8 N/A N/A
JP
N
Netstars Co Ltd
TSE:5590
Negative Multiple: -245.9 N/A N/A