Wilhelmina International Inc
NASDAQ:WHLM

Watchlist Manager
Wilhelmina International Inc Logo
Wilhelmina International Inc
NASDAQ:WHLM
Watchlist
Price: 3.52 USD Market Closed
Market Cap: 17.3m USD

Relative Value

The Relative Value of one WHLM stock under the Base Case scenario is hidden USD. Compared to the current market price of 3.52 USD, Wilhelmina International Inc 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.

WHLM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
46
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2
vs History
31
vs Industry
13
Median 3Y
25.5
Median 5Y
8.7
Industry
16.6
vs History
44
vs Industry
32
Median 3Y
10.2
Median 5Y
8.8
Industry
10.1
vs History
53
vs Industry
33
Median 3Y
11.3
Median 5Y
10.3
Industry
16.5
vs History
95
vs Industry
68
Median 3Y
0.8
Median 5Y
0.9
Industry
1.7
vs History
90
vs Industry
79
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5
vs History
vs Industry
75
Median 3Y
0
Median 5Y
0
Industry
4.3
vs History
74
vs Industry
45
Median 3Y
5.5
Median 5Y
4.3
Industry
8.6
vs History
73
vs Industry
48
Median 3Y
6.2
Median 5Y
5.4
Industry
12.7
vs History
73
vs Industry
61
Median 3Y
4.1
Median 5Y
3.5
Industry
10.9
vs History
73
vs Industry
48
Median 3Y
4.7
Median 5Y
3.6
Industry
15
vs History
95
vs Industry
83
Median 3Y
0.3
Median 5Y
0.5
Industry
1.2

Multiples Across Competitors

WHLM Competitors Multiples
Wilhelmina International 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
Wilhelmina International Inc
NASDAQ:WHLM
17.3m USD 1 25.5 5.1 6.2
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.7 32.2
US
Copart Inc
NASDAQ:CPRT
37.8B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31.5B AUD 3.1 23.2 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.3 49.4 18.8 27.5
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.3 10.4 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
8B USD 4 014.4 -10 -8.1 -7.9
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
539.2B INR 11.2 39.3 31.6 32.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.7 12.8 16
DK
Iss A/S
CSE:ISS
36.1B DKK 0.4 13.2 6.9 9.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Wilhelmina International Inc
NASDAQ:WHLM
Average EV/EBITDA: 15.1
5.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.6
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Wilhelmina International Inc
NASDAQ:WHLM
Average EV/EBIT: 19
6.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4