M

MiniLuxe Holding Corp
XTSX:MNLX

Watchlist Manager
MiniLuxe Holding Corp
XTSX:MNLX
Watchlist
Price: 0.345 CAD Market Closed
Market Cap: 51.7m CAD

Relative Value

MNLX doesn't have a meaningful market cap.

The Relative Value of one MNLX stock under the Base Case scenario is 0.461 CAD. Compared to the current market price of 0.345 CAD, MiniLuxe Holding Corp is Undervalued by 25%.

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.

MNLX Relative Value
Base Case
0.461 CAD
Undervaluation 25%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
29
Median 3Y
1.8
Median 5Y
2.2
Industry
1.2
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-4.7
Industry
15.4
vs History
vs Industry
Median 3Y
-12.3
Median 5Y
-15.9
Industry
8
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-6.3
Industry
11.2
vs History
vs Industry
33
Median 3Y
-8.9
Median 5Y
-8.6
Industry
1.7
vs History
72
vs Industry
23
Median 3Y
2.1
Median 5Y
2.4
Industry
1.4
vs History
70
vs Industry
19
Median 3Y
5
Median 5Y
5.7
Industry
2.9
vs History
vs Industry
Median 3Y
-14.5
Median 5Y
-14.1
Industry
7.5
vs History
vs Industry
Median 3Y
-7.1
Median 5Y
-7.5
Industry
10.6
vs History
vs Industry
Median 3Y
-13.2
Median 5Y
-18.4
Industry
8.2
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-15.5
Industry
9.9
vs History
24
vs Industry
8
Median 3Y
4.8
Median 5Y
4.5
Industry
1.2

Multiples Across Competitors

MNLX Competitors Multiples
MiniLuxe Holding Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
MiniLuxe Holding Corp
XTSX:MNLX
51.7m CAD 1.4 -3.9 -15.7 -7.2
PH
Golden MV Holdings Inc
XPHS:HVN
1.5T PHP 572.6 2 099.1 1 451.5 1 475.3
AU
Slater & Gordon Ltd
ASX:SGH
18.7B AUD 1.7 35.8 17.3 17.3
US
Service Corporation International
NYSE:SCI
11B USD 2.6 20.5 11.8 15.8
US
ADT Inc
NYSE:ADT
6.7B USD 1.3 10.5 5.2 10.8
US
H & R Block Inc
NYSE:HRB
5.5B USD 1.5 9.1 7.1 8.1
US
StubHub Holdings Inc
NYSE:STUB
4.9B USD 0 0 0 0
US
Frontdoor Inc
NASDAQ:FTDR
4B USD 2 15.3 9.2 10.9
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.2B USD 2.4 30 21.3 27.7
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
IN
Urban Company Ltd
NSE:URBANCO
177B INR 15.5 73.8 -557.3 -245.7
P/E Multiple
Earnings Growth PEG
CA
M
MiniLuxe Holding Corp
XTSX:MNLX
Average P/E: 286.8
Negative Multiple: -3.9
N/A N/A
PH
G
Golden MV Holdings Inc
XPHS:HVN
2 099.1
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
35.8
32%
1.1
US
Service Corporation International
NYSE:SCI
20.5
8%
2.6
US
ADT Inc
NYSE:ADT
10.5
21%
0.5
US
H & R Block Inc
NYSE:HRB
9.1
12%
0.8
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available N/A N/A
US
Frontdoor Inc
NASDAQ:FTDR
15.3
11%
1.4
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
30
22%
1.4
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
73.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
M
MiniLuxe Holding Corp
XTSX:MNLX
Average EV/EBITDA: 217.6
Negative Multiple: -15.7
N/A N/A
PH
G
Golden MV Holdings Inc
XPHS:HVN
1 451.5
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.3
22%
0.8
US
Service Corporation International
NYSE:SCI
11.8
5%
2.4
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
H & R Block Inc
NYSE:HRB
7.1
7%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
198%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
9.2
12%
0.8
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
21.3
14%
1.5
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -557.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
M
MiniLuxe Holding Corp
XTSX:MNLX
Average EV/EBIT: 223.7
Negative Multiple: -7.2
N/A N/A
PH
G
Golden MV Holdings Inc
XPHS:HVN
1 475.3
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.3
11%
1.6
US
Service Corporation International
NYSE:SCI
15.8
5%
3.2
US
ADT Inc
NYSE:ADT
10.8
8%
1.3
US
H & R Block Inc
NYSE:HRB
8.1
8%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
10.9
9%
1.2
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
27.7
14%
2
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -245.7 N/A N/A