Brambles Ltd
ASX:BXB

Watchlist Manager
Brambles Ltd Logo
Brambles Ltd
ASX:BXB
Watchlist
Price: 23.41 AUD 0.39% Market Closed
Market Cap: 31.9B AUD

Relative Value

The Relative Value of one BXB stock under the Base Case scenario is 27.04 AUD. Compared to the current market price of 23.41 AUD, Brambles Ltd is Undervalued by 13%.

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.

BXB Relative Value
Base Case
27.04 AUD
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
22
Median 3Y
2.3
Median 5Y
2.2
Industry
1.2
Forward
3
vs History
20
vs Industry
21
Median 3Y
20.1
Median 5Y
20.2
Industry
17.4
Forward
21.8
vs History
7
vs Industry
33
Median 3Y
7.7
Median 5Y
7.3
Industry
10.2
vs History
90
vs Industry
12
Median 3Y
38.7
Median 5Y
38.2
Industry
17
vs History
6
vs Industry
8
Median 3Y
4.8
Median 5Y
4.5
Industry
1.7
vs History
6
vs Industry
24
Median 3Y
2.7
Median 5Y
2.6
Industry
1.5
Forward
3.3
vs History
6
vs Industry
31
Median 3Y
5.8
Median 5Y
5.6
Industry
4.3
vs History
11
vs Industry
18
Median 3Y
14.9
Median 5Y
14.8
Industry
8.9
Forward
9.3
vs History
11
vs Industry
24
Median 3Y
14.9
Median 5Y
14.8
Industry
12.8
Forward
15
vs History
6
vs Industry
31
Median 3Y
9.1
Median 5Y
8.9
Industry
11
vs History
55
vs Industry
14
Median 3Y
26.2
Median 5Y
27.7
Industry
15.2
vs History
7
vs Industry
12
Median 3Y
2.5
Median 5Y
2.4
Industry
1.2

Multiples Across Competitors

BXB Competitors Multiples
Brambles 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
Brambles Ltd
ASX:BXB
32B AUD 3.2 23.9 16.9 16.9
US
Cintas Corp
NASDAQ:CTAS
78.1B USD 7.2 41.3 26.9 32.4
US
Copart Inc
NASDAQ:CPRT
39.7B USD 8.5 24.9 17.8 20
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.2B CAD 4.6 53.6 20.3 29.6
US
RB Global Inc
F:J1F
17.7B EUR 4.5 52.6 19.9 29.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 38.8 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 4 506.6 -11.2 -9.3 -9
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15.1 5.3 13.5
DK
Iss A/S
CSE:ISS
40.2B DKK 0.5 14.7 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.5 12.6 15.8
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
502.1B INR 10.5 36.6 29.3 30.2
P/E Multiple
Earnings Growth PEG
AU
Brambles Ltd
ASX:BXB
Average P/E: 32.1
23.9
10%
2.4
US
Cintas Corp
NASDAQ:CTAS
41.3
11%
3.8
US
Copart Inc
NASDAQ:CPRT
24.9
6%
4.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.6
35%
1.5
US
RB Global Inc
F:J1F
52.6
35%
1.5
FR
Spie SA
PAR:SPIE
38.8
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.2 N/A N/A
FR
Elis SA
PAR:ELIS
15.1
15%
1
DK
Iss A/S
CSE:ISS
14.7
13%
1.1
US
I
IAA Inc
F:3NI
19.5
N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
36.6
12%
3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Brambles Ltd
ASX:BXB
Average EV/EBITDA: 16.7
16.9
27%
0.6
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.8
7%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
20.3
11%
1.8
US
RB Global Inc
F:J1F
19.9
11%
1.8
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.3 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
12.6
N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
29.3
13%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Brambles Ltd
ASX:BXB
Average EV/EBIT: 21.5
16.9
9%
1.9
US
Cintas Corp
NASDAQ:CTAS
32.4
11%
2.9
US
Copart Inc
NASDAQ:CPRT
20
7%
2.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.6
9%
3.3
US
RB Global Inc
F:J1F
29.1
9%
3.2
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
15.8
N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
30.2
13%
2.3