Colonial Motor Company Ltd
NZX:CMO

Watchlist Manager
Colonial Motor Company Ltd Logo
Colonial Motor Company Ltd
NZX:CMO
Watchlist
Price: 8.54 NZD -0.7% Market Closed
Market Cap: 279.2m NZD

Relative Value

The Relative Value of one CMO stock under the Base Case scenario is hidden NZD. Compared to the current market price of 8.54 NZD, Colonial Motor Company Ltd 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.

CMO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
71
Median 3Y
0.3
Median 5Y
0.3
Industry
0.6
vs History
19
vs Industry
4
Median 3Y
12.6
Median 5Y
11.2
Industry
17.1
vs History
28
vs Industry
33
Median 3Y
5.1
Median 5Y
4.5
Industry
8.5
vs History
30
vs Industry
51
Median 3Y
10.4
Median 5Y
10.4
Industry
17.6
vs History
58
vs Industry
65
Median 3Y
0.9
Median 5Y
1
Industry
1.7
vs History
12
vs Industry
59
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
vs History
20
vs Industry
43
Median 3Y
2.1
Median 5Y
2.1
Industry
2.3
vs History
0
vs Industry
29
Median 3Y
9.1
Median 5Y
8.3
Industry
8.5
vs History
0
vs Industry
42
Median 3Y
9.1
Median 5Y
8.3
Industry
13.1
vs History
28
vs Industry
21
Median 3Y
8.4
Median 5Y
5.2
Industry
10
vs History
28
vs Industry
10
Median 3Y
11.6
Median 5Y
8.1
Industry
14.2
vs History
58
vs Industry
55
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

CMO Competitors Multiples
Colonial Motor Company 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
NZ
Colonial Motor Company Ltd
NZX:CMO
279.2m NZD 0.3 15.2 10.2 10.2
US
Carvana Co
NYSE:CVNA
87B USD 4.8 138.3 44.9 52.3
US
O'Reilly Automotive Inc
NASDAQ:ORLY
76.5B USD 4.4 30.8 21.2 24.4
US
Autozone Inc
NYSE:AZO
55.1B USD 2.9 22.3 15.3 17.9
ZA
Motus Holdings Ltd
JSE:MTH
21.3B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.4B USD 0.3 11.1 10.7 12
TW
Hotai Motor Co Ltd
TWSE:2207
304.1B TWD 1.2 16.6 23 52.1
US
Lithia Motors Inc
NYSE:LAD
8.1B USD 0.2 9 11 13.1
US
Murphy Usa Inc
NYSE:MUSA
7.6B USD 0.4 16.1 9.7 13.3
US
AutoNation Inc
NYSE:AN
7.6B USD 0.3 11.5 9.8 11.5
DE
AUTO1 Group SE
XETRA:AG1
6.1B EUR 0.8 77.4 36.7 56.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Colonial Motor Company Ltd
NZX:CMO
Average EV/EBITDA: 19.3
10.2
N/A N/A
US
Carvana Co
NYSE:CVNA
44.9
43%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
21.2
8%
2.7
US
Autozone Inc
NYSE:AZO
15.3
7%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.7
1%
10.7
TW
Hotai Motor Co Ltd
TWSE:2207
23
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
11
3%
3.7
US
Murphy Usa Inc
NYSE:MUSA
9.7
3%
3.2
US
AutoNation Inc
NYSE:AN
9.8
4%
2.4
DE
AUTO1 Group SE
XETRA:AG1
36.7
61%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Colonial Motor Company Ltd
NZX:CMO
Average EV/EBIT: 26.4
10.2
N/A N/A
US
Carvana Co
NYSE:CVNA
52.3
50%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
24.4
8%
3
US
Autozone Inc
NYSE:AZO
17.9
8%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
52.1
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
13.1
5%
2.6
US
Murphy Usa Inc
NYSE:MUSA
13.3
1%
13.3
US
AutoNation Inc
NYSE:AN
11.5
4%
2.9
DE
AUTO1 Group SE
XETRA:AG1
56.8
92%
0.6