Accent Group Ltd
ASX:AX1

Watchlist Manager
Accent Group Ltd Logo
Accent Group Ltd
ASX:AX1
Watchlist
Price: 0.93 AUD 1.64% Market Closed
Market Cap: 559.1m AUD

Relative Value

The Relative Value of one AX1 stock under the Base Case scenario is 3.34 AUD. Compared to the current market price of 0.93 AUD, Accent Group Ltd is Undervalued by 72%.

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.

AX1 Relative Value
Base Case
3.34 AUD
Undervaluation 72%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
36
Median 3Y
0.8
Median 5Y
0.8
Industry
0.6
Forward
0.4
vs History
98
vs Industry
33
Median 3Y
15.7
Median 5Y
16.1
Industry
17
Forward
12.7
vs History
98
vs Industry
52
Median 3Y
4.6
Median 5Y
5
Industry
8.5
vs History
96
vs Industry
34
Median 3Y
13.3
Median 5Y
13.2
Industry
17.7
vs History
98
vs Industry
28
Median 3Y
2.4
Median 5Y
2.4
Industry
1.7
vs History
98
vs Industry
31
Median 3Y
1
Median 5Y
1.1
Industry
0.7
Forward
0.6
vs History
98
vs Industry
51
Median 3Y
1.8
Median 5Y
2
Industry
2.3
vs History
98
vs Industry
24
Median 3Y
12.2
Median 5Y
12.7
Industry
8.6
Forward
3.3
vs History
98
vs Industry
35
Median 3Y
12.2
Median 5Y
12.7
Industry
13.1
Forward
10.3
vs History
98
vs Industry
49
Median 3Y
6.3
Median 5Y
6.7
Industry
10.1
vs History
98
vs Industry
46
Median 3Y
7.3
Median 5Y
7.7
Industry
14.4
vs History
98
vs Industry
32
Median 3Y
1.3
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

AX1 Competitors Multiples
Accent 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
Accent Group Ltd
ASX:AX1
559.1m AUD 0.4 9.7 8.9 8.9
ES
Industria de Diseno Textil SA
MAD:ITX
173.4B EUR 4.4 28.7 15 21.2
US
TJX Companies Inc
NYSE:TJX
172.1B USD 2.9 33.6 21.4 25.4
JP
Fast Retailing Co Ltd
TSE:9983
17.3T JPY 5.1 39.9 20.4 28.3
ZA
Pepkor Holdings Ltd
JSE:PPH
97.1B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
59.4B USD 2.7 28.5 18.1 21.5
ZA
Mr Price Group Ltd
JSE:MRP
45B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
294.9B SEK 1.3 27.1 8.5 19.2
ZA
Foschini Group Ltd
JSE:TFG
27.4B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
20.5B Zac 0 0 0 0
US
Burlington Stores Inc
NYSE:BURL
17.5B USD 1.6 31.3 16.3 24.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Accent Group Ltd
ASX:AX1
Average EV/EBITDA: 15.5
8.9
47%
0.2
ES
Industria de Diseno Textil SA
MAD:ITX
15
6%
2.5
US
TJX Companies Inc
NYSE:TJX
21.4
9%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
20.4
9%
2.3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
18.1
6%
3
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
6%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
8.5
3%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
12%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
29%
N/A
US
Burlington Stores Inc
NYSE:BURL
16.3
17%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Accent Group Ltd
ASX:AX1
Average EV/EBIT: 21.2
8.9
6%
1.5
ES
Industria de Diseno Textil SA
MAD:ITX
21.2
7%
3
US
TJX Companies Inc
NYSE:TJX
25.4
10%
2.5
JP
Fast Retailing Co Ltd
TSE:9983
28.3
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
12%
N/A
US
Ross Stores Inc
NASDAQ:ROST
21.5
6%
3.6
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
19.2
6%
3.2
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
21%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
12%
N/A
US
Burlington Stores Inc
NYSE:BURL
24.1
19%
1.3