Tree House Education and Accessories Ltd
NSE:TREEHOUSE

Watchlist Manager
Tree House Education and Accessories Ltd Logo
Tree House Education and Accessories Ltd
NSE:TREEHOUSE
Watchlist
Price: 8.49 INR 0.47% Market Closed
Market Cap: 359.2m INR

Relative Value

TREEHOUSE doesn't have a meaningful market cap.

The Relative Value of one TREEHOUSE stock under the Base Case scenario is 7.63 INR. Compared to the current market price of 8.49 INR, Tree House Education and Accessories Ltd is Overvalued by 10%.

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.

TREEHOUSE Relative Value
Base Case
7.63 INR
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
9
Median 3Y
7.8
Median 5Y
7.7
Industry
1.3
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-1.9
Industry
15.6
vs History
vs Industry
100
Median 3Y
-8
Median 5Y
3.7
Industry
8.1
vs History
vs Industry
100
Median 3Y
-5.5
Median 5Y
-5.3
Industry
11.3
vs History
60
vs Industry
82
Median 3Y
0.4
Median 5Y
0.2
Industry
1.7
vs History
90
vs Industry
9
Median 3Y
7.7
Median 5Y
9.1
Industry
1.4
vs History
88
vs Industry
15
Median 3Y
10.5
Median 5Y
11.9
Industry
2.9
vs History
vs Industry
5
Median 3Y
-8.8
Median 5Y
-5.7
Industry
7.5
vs History
vs Industry
2
Median 3Y
-1.9
Median 5Y
-1.9
Industry
10.7
vs History
vs Industry
100
Median 3Y
-7.9
Median 5Y
3.7
Industry
8.2
vs History
vs Industry
28
Median 3Y
-109.3
Median 5Y
-6.9
Industry
9.8
vs History
87
vs Industry
80
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2

Multiples Across Competitors

TREEHOUSE Competitors Multiples
Tree House Education and Accessories 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
IN
Tree House Education and Accessories Ltd
NSE:TREEHOUSE
359.2m INR 5.6 -2.2 -9.8 -8.3
JP
TAC Co Ltd
TSE:4319
18.1T JPY 934 41 375.1 15 588.1 24 975.5
ZA
Advtech Ltd
JSE:ADH
20.4B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11.3B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
8.9B USD 1.8 24.2 9.6 9.6
US
Duolingo Inc
NASDAQ:DUOL
8.5B USD 9 22.5 58.6 66
ZA
Curro Holdings Ltd
JSE:COH
8.2B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
6.5B USD 2.5 38.3 42.8 42.8
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.8B USD 2 28.8 15.9 20.3
US
Laureate Education Inc
NASDAQ:LAUR
5B USD 3.2 24.6 11.5 12.8
US
Graham Holdings Co
NYSE:GHC
4.8B USD 1 6.6 9.3 13.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Tree House Education and Accessories Ltd
NSE:TREEHOUSE
Average EV/EBITDA: 2 248
Negative Multiple: -9.8
N/A N/A
JP
TAC Co Ltd
TSE:4319
15 588.1
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.6
19%
0.5
US
Duolingo Inc
NASDAQ:DUOL
58.6
87%
0.7
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
42.8
129%
0.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.9
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
11.5
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.3
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Tree House Education and Accessories Ltd
NSE:TREEHOUSE
Average EV/EBIT: 3 591.5
Negative Multiple: -8.3
N/A N/A
JP
TAC Co Ltd
TSE:4319
24 975.5
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.6
20%
0.5
US
Duolingo Inc
NASDAQ:DUOL
66
72%
0.9
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
42.8
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.3
25%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
12.8
16%
0.8
US
Graham Holdings Co
NYSE:GHC
13.8
10%
1.4