mdf Commerce Inc
TSX:MDF

Watchlist Manager
mdf Commerce Inc Logo
mdf Commerce Inc
TSX:MDF
Watchlist
Price: 5.8 CAD Market Closed
Market Cap: 255m CAD

Relative Value

The Relative Value of one MDF stock under the Base Case scenario is 4.17 CAD. Compared to the current market price of 5.8 CAD, mdf Commerce Inc is Overvalued by 28%.

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.

MDF Relative Value
Base Case
4.17 CAD
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
34
Median 3Y
1.5
Median 5Y
2.1
Industry
1.5
Forward
2
vs History
vs Industry
17
Median 3Y
-11.4
Median 5Y
-14.9
Industry
18.3
Forward
-21.7
vs History
vs Industry
Median 3Y
-271.4
Median 5Y
-16.9
Industry
11.4
vs History
vs Industry
Median 3Y
-17.5
Median 5Y
-12.1
Industry
16
vs History
17
vs Industry
54
Median 3Y
0.7
Median 5Y
1
Industry
1.8
vs History
23
vs Industry
33
Median 3Y
1.6
Median 5Y
2
Industry
1.6
Forward
2
vs History
22
vs Industry
38
Median 3Y
2.7
Median 5Y
3.4
Industry
3.5
vs History
14
vs Industry
7
Median 3Y
46.5
Median 5Y
21.4
Industry
9
Forward
20.5
vs History
vs Industry
Median 3Y
-12.2
Median 5Y
-14
Industry
12.8
Forward
-25.8
vs History
vs Industry
Median 3Y
-270.1
Median 5Y
-17.2
Industry
10.9
vs History
vs Industry
Median 3Y
-46.5
Median 5Y
-41.9
Industry
13.5
vs History
17
vs Industry
52
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5

Multiples Across Competitors

MDF Competitors Multiples
mdf Commerce Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
mdf Commerce Inc
TSX:MDF
255m CAD 2.1 -18.1 46.5 -19.3
US
Alphabet Inc
NASDAQ:GOOGL
2.2T USD 6.1 19.7 15.5 17.6
US
Meta Platforms Inc
NASDAQ:META
1.8T USD 10.7 27.3 20 24.3
CN
Tencent Holdings Ltd
HKEX:700
4.6T HKD 6.1 20.9 19.6 19.6
JP
LY Corp
XMUN:YOJ
43.5B EUR 3.9 48.2 22.9 36.3
CN
Kuaishou Technology
HKEX:1024
266.7B HKD 1.9 16 9.4 13.7
CN
Baidu Inc
NASDAQ:BIDU
30.3B USD 1.6 8.5 7.8 7.8
KR
Naver Corp
KRX:035420
37.2T KRW 3.4 20.3 11.5 15.3
JP
Z Holdings Corp
TSE:4689
3.7T JPY 2 24.4 14.4 22.9
US
Pinterest Inc
NYSE:PINS
24.1B USD 6.4 12.7 97.3 108.2
AU
REA Group Ltd
ASX:REA
30.6B AUD 16.5 49.6 39.4 39.4
P/E Multiple
Earnings Growth PEG
CA
mdf Commerce Inc
TSX:MDF
Average P/E: 24.8
Negative Multiple: -18.1
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
19.7
13%
1.5
US
Meta Platforms Inc
NASDAQ:META
27.3
10%
2.7
CN
Tencent Holdings Ltd
HKEX:700
20.9
16%
1.3
JP
L
LY Corp
XMUN:YOJ
48.2
N/A N/A
CN
Kuaishou Technology
HKEX:1024
16
21%
0.8
CN
Baidu Inc
NASDAQ:BIDU
8.5
9%
0.9
KR
Naver Corp
KRX:035420
20.3
10%
2
JP
Z Holdings Corp
TSE:4689
24.4
N/A N/A
US
Pinterest Inc
NYSE:PINS
12.7
-3%
N/A
AU
REA Group Ltd
ASX:REA
49.6
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
mdf Commerce Inc
TSX:MDF
Average EV/EBITDA: 27.7
46.5
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
15.5
21%
0.7
US
Meta Platforms Inc
NASDAQ:META
20
21%
1
CN
Tencent Holdings Ltd
HKEX:700
19.6
25%
0.8
JP
L
LY Corp
XMUN:YOJ
22.9
12%
1.9
CN
Kuaishou Technology
HKEX:1024
9.4
24%
0.4
CN
Baidu Inc
NASDAQ:BIDU
7.8
-3%
N/A
KR
Naver Corp
KRX:035420
11.5
12%
1
JP
Z Holdings Corp
TSE:4689
14.4
12%
1.2
US
Pinterest Inc
NYSE:PINS
97.3
110%
0.9
AU
REA Group Ltd
ASX:REA
39.4
22%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
mdf Commerce Inc
TSX:MDF
Average EV/EBIT: 30.5
Negative Multiple: -19.3
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
17.6
13%
1.4
US
Meta Platforms Inc
NASDAQ:META
24.3
12%
2
CN
Tencent Holdings Ltd
HKEX:700
19.6
16%
1.2
JP
L
LY Corp
XMUN:YOJ
36.3
N/A N/A
CN
Kuaishou Technology
HKEX:1024
13.7
30%
0.5
CN
Baidu Inc
NASDAQ:BIDU
7.8
9%
0.9
KR
Naver Corp
KRX:035420
15.3
14%
1.1
JP
Z Holdings Corp
TSE:4689
22.9
N/A N/A
US
Pinterest Inc
NYSE:PINS
108.2
71%
1.5
AU
REA Group Ltd
ASX:REA
39.4
16%
2.5