AUB Group Ltd
ASX:AUB

Watchlist Manager
AUB Group Ltd Logo
AUB Group Ltd
ASX:AUB
Watchlist
Price: 31.18 AUD -0.64% Market Closed
Market Cap: 3.6B AUD
Have any thoughts about
AUB Group Ltd?
Write Note

Relative Value

The Relative Value of one AUB stock under the Base Case scenario is 60.81 AUD. Compared to the current market price of 31.18 AUD, AUB Group Ltd is Undervalued by 49%.

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.

AUB Relative Value
Base Case
60.81 AUD
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
12
Median 3Y
4.7
Median 5Y
3.9
Industry
1.1
Forward
2.5
vs History
19
vs Industry
14
Median 3Y
26.5
Median 5Y
25
Industry
12.7
Forward
18
vs History
0
vs Industry
8
Median 3Y
18.4
Median 5Y
15.4
Industry
9.4
vs History
15
vs Industry
13
Median 3Y
16.9
Median 5Y
10.8
Industry
9.7
vs History
49
vs Industry
17
Median 3Y
2.5
Median 5Y
2.5
Industry
1.5
vs History
61
vs Industry
13
Median 3Y
3.6
Median 5Y
3.6
Industry
1.2
Forward
2.1
vs History
61
vs Industry
48
Median 3Y
3.8
Median 5Y
3.8
Industry
5.2
vs History
90
vs Industry
17
Median 3Y
23.7
Median 5Y
23.4
Industry
9.4
Forward
6.3
vs History
90
vs Industry
20
Median 3Y
23.7
Median 5Y
23.4
Industry
10.4
Forward
6.9
vs History
0
vs Industry
12
Median 3Y
15.9
Median 5Y
13.9
Industry
10.3
vs History
0
vs Industry
14
Median 3Y
15.8
Median 5Y
14
Industry
10.8
vs History
22
vs Industry
8
Median 3Y
1.7
Median 5Y
1.6
Industry
0.4

Multiples Across Competitors

AUB Competitors Multiples
AUB Group 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
AU
AUB Group Ltd
ASX:AUB
3.6B AUD 3.6 26.3 13.4 13.4
US
Marsh & McLennan Companies Inc
NYSE:MMC
111.9B USD 4.7 27.8 17.9 20.1
IE
Aon PLC
NYSE:AON
83.6B USD 5.6 34.3 20.4 23
US
Arthur J Gallagher & Co
NYSE:AJG
66.8B USD 5.9 57 24.1 33.1
US
Arthur J. Gallagher & Co.
SWB:GAH
40.6B EUR 3.8 36.1 16 22
UK
Willis Towers Watson PLC
NASDAQ:WTW
31.7B USD 3.2 -43.9 14.3 17.6
US
Brown & Brown Inc
NYSE:BRO
32B USD 6.9 30.8 21.4 24.7
US
Ryan Specialty Group Holdings Inc
NYSE:RYAN
19.3B USD 6.6 163.6 26.6 31.8
IN
PB Fintech Ltd
NSE:POLICYBZR
775.7B INR 20.5 559.8 -478.6 -303.6
US
BRP Group Inc
NASDAQ:BWIN
5.6B USD 4.2 -144.8 48.2 187.9
US
Goosehead Insurance Inc
NASDAQ:GSHD
4.7B USD 16.5 244.2 93.3 118.2

See Also

Discover More
Back to Top