Lazydays Holdings Inc
NASDAQ:GORV

Watchlist Manager
Lazydays Holdings Inc Logo
Lazydays Holdings Inc
NASDAQ:GORV
Watchlist
Price: 0.4211 USD -45.31% Market Closed
Market Cap: 1.6m USD

Relative Value

The Relative Value of one GORV stock under the Base Case scenario is 189.1379 USD. Compared to the current market price of 0.4211 USD, Lazydays Holdings Inc is Undervalued by 100%.

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.

GORV Relative Value
Base Case
189.1379 USD
Undervaluation 100%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
89
Median 3Y
1.4
Median 5Y
3.1
Industry
0.6
Forward
0
vs History
vs Industry
Median 3Y
-0.2
Median 5Y
52.8
Industry
16.8
Forward
-0.2
vs History
50
vs Industry
58
Median 3Y
0.8
Median 5Y
4
Industry
8.5
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
28.2
Industry
17.5
vs History
98
vs Industry
74
Median 3Y
8.1
Median 5Y
14.3
Industry
1.7
vs History
98
vs Industry
51
Median 3Y
1.8
Median 5Y
3.2
Industry
0.7
Forward
0.2
vs History
98
vs Industry
35
Median 3Y
9.3
Median 5Y
13.6
Industry
2.3
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
44
Industry
8.5
Forward
27.4
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
50.7
Industry
13.1
Forward
15.3
vs History
12
vs Industry
14
Median 3Y
5
Median 5Y
26.1
Industry
10.1
vs History
vs Industry
Median 3Y
-38.2
Median 5Y
-35.1
Industry
14.2
vs History
98
vs Industry
61
Median 3Y
2.5
Median 5Y
6.1
Industry
1.1

Multiples Across Competitors

GORV Competitors Multiples
Lazydays Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Lazydays Holdings Inc
NASDAQ:GORV
1.6m USD 0 -0 -9.8 -5.1
US
Carvana Co
NYSE:CVNA
98.8B USD 5.4 157.1 50.9 59.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
78.5B USD 4.5 31.6 21.8 25
US
Autozone Inc
NYSE:AZO
56B USD 2.9 22.7 15.5 18.2
ZA
Motus Holdings Ltd
JSE:MTH
21.4B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
11.2B USD 0.4 11.8 11.2 12.6
TW
Hotai Motor Co Ltd
TWSE:2207
325.8B TWD 1.3 17.8 23.9 54
US
Lithia Motors Inc
NYSE:LAD
8.5B USD 0.2 9.4 11.2 13.3
US
AutoNation Inc
NYSE:AN
7.7B USD 0.3 11.6 9.8 11.6
US
Murphy Usa Inc
NYSE:MUSA
7.6B USD 0.4 16.2 9.8 13.4
ZA
Super Group Ltd
JSE:SPG
6.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Lazydays Holdings Inc
NASDAQ:GORV
Average P/E: 34.8
Negative Multiple: -0
N/A N/A
US
Carvana Co
NYSE:CVNA
157.1
117%
1.3
US
O'Reilly Automotive Inc
NASDAQ:ORLY
31.6
10%
3.2
US
Autozone Inc
NYSE:AZO
22.7
11%
2.1
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
17%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.8
2%
5.9
TW
Hotai Motor Co Ltd
TWSE:2207
17.8
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
9.4
9%
1
US
AutoNation Inc
NYSE:AN
11.6
8%
1.5
US
Murphy Usa Inc
NYSE:MUSA
16.2
3%
5.4
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Lazydays Holdings Inc
NASDAQ:GORV
Average EV/EBITDA: 19.2
Negative Multiple: -9.8
N/A N/A
US
Carvana Co
NYSE:CVNA
50.9
42%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
21.8
8%
2.7
US
Autozone Inc
NYSE:AZO
15.5
8%
1.9
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.2
2%
5.6
TW
Hotai Motor Co Ltd
TWSE:2207
23.9
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
11.2
3%
3.7
US
AutoNation Inc
NYSE:AN
9.8
4%
2.5
US
Murphy Usa Inc
NYSE:MUSA
9.8
3%
3.3
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-20%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Lazydays Holdings Inc
NASDAQ:GORV
Average EV/EBIT: 25.9
Negative Multiple: -5.1
N/A N/A
US
Carvana Co
NYSE:CVNA
59.1
49%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25
8%
3.1
US
Autozone Inc
NYSE:AZO
18.2
9%
2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.6
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
54
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
13.3
5%
2.7
US
AutoNation Inc
NYSE:AN
11.6
4%
2.9
US
Murphy Usa Inc
NYSE:MUSA
13.4
1%
13.4
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A