ADT Inc banner

Relative Value

The Relative Value of one ADT stock under the Base Case scenario is 15.268 USD. Compared to the current market price of 7.645 USD, ADT Inc is Undervalued by 50%.

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.

ADT Relative Value
Base Case
15.268 USD
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ADT Competitors Multiples
ADT 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
ADT Inc
NYSE:ADT
6.3B USD 1.2 9.8 5.1 10.4
AU
Slater & Gordon Ltd
ASX:SGH
19.1B AUD 1.8 40.6 17.3 17.3
US
Service Corporation International
NYSE:SCI
11.1B USD 2.6 20.4 12 16.2
PH
Golden MV Holdings Inc
XPHS:HVN
644.1B PHP 249.4 914.3 633.8 644.2
US
Frontdoor Inc
NASDAQ:FTDR
4.1B USD 2 15.8 9.5 11.2
US
H & R Block Inc
NYSE:HRB
3.9B USD 1 6.4 6.2 7.1
US
StubHub Holdings Inc
NYSE:STUB
3.2B USD 0 0 0 0
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.4B USD 2.5 31.9 22.6 29.3
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
US
Mister Car Wash Inc
NYSE:MCW
1.9B USD 2 23.5 11.2 15.5
IN
Urban Company Ltd
NSE:URBANCO
168.2B INR 11.8 -220 -182.5 -109.5
P/E Multiple
Earnings Growth PEG
US
ADT Inc
NYSE:ADT
Average P/E: 132.8
9.8
20%
0.5
AU
Slater & Gordon Ltd
ASX:SGH
40.6
31%
1.3
US
Service Corporation International
NYSE:SCI
20.4
N/A N/A
PH
G
Golden MV Holdings Inc
XPHS:HVN
914.3
N/A N/A
US
Frontdoor Inc
NASDAQ:FTDR
15.8
11%
1.4
US
H & R Block Inc
NYSE:HRB
6.4
12%
0.5
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available N/A N/A
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
31.9
22%
1.4
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
US
Mister Car Wash Inc
NYSE:MCW
23.5
25%
0.9
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -220 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
ADT Inc
NYSE:ADT
Average EV/EBITDA: 89.7
5.1
5%
1
AU
Slater & Gordon Ltd
ASX:SGH
17.3
21%
0.8
US
Service Corporation International
NYSE:SCI
12
N/A N/A
PH
G
Golden MV Holdings Inc
XPHS:HVN
633.8
N/A N/A
US
Frontdoor Inc
NASDAQ:FTDR
9.5
12%
0.8
US
H & R Block Inc
NYSE:HRB
6.2
7%
0.9
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
185%
N/A
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
22.6
13%
1.7
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
US
Mister Car Wash Inc
NYSE:MCW
11.2
14%
0.8
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -182.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
ADT Inc
NYSE:ADT
Average EV/EBIT: 93.9
10.4
7%
1.5
AU
Slater & Gordon Ltd
ASX:SGH
17.3
11%
1.6
US
Service Corporation International
NYSE:SCI
16.2
N/A N/A
PH
G
Golden MV Holdings Inc
XPHS:HVN
644.2
N/A N/A
US
Frontdoor Inc
NASDAQ:FTDR
11.2
10%
1.1
US
H & R Block Inc
NYSE:HRB
7.1
8%
0.9
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
183%
N/A
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
29.3
14%
2.1
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
US
Mister Car Wash Inc
NYSE:MCW
15.5
16%
1
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -109.5 N/A N/A