Brambles Ltd
ASX:BXB

Watchlist Manager
Brambles Ltd Logo
Brambles Ltd
ASX:BXB
Watchlist
Price: 19.225 AUD -0.13%
Market Cap: 26.6B AUD
Have any thoughts about
Brambles Ltd?
Write Note

Relative Value

The Relative Value of one BXB stock under the Base Case scenario is 25.191 AUD. Compared to the current market price of 19.225 AUD, Brambles Ltd is Undervalued by 24%.

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
25.191 AUD
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
26
Median 3Y
2.1
Median 5Y
2.2
Industry
1.2
Forward
2.4
vs History
30
vs Industry
28
Median 3Y
18.9
Median 5Y
19.1
Industry
16.1
Forward
19.2
vs History
11
vs Industry
42
Median 3Y
6.9
Median 5Y
7.3
Industry
9.6
vs History
6
vs Industry
9
Median 3Y
43.8
Median 5Y
33.5
Industry
15.9
vs History
6
vs Industry
11
Median 3Y
4.4
Median 5Y
4.2
Industry
1.6
vs History
12
vs Industry
28
Median 3Y
2.5
Median 5Y
2.6
Industry
1.4
Forward
2.7
vs History
20
vs Industry
35
Median 3Y
5.2
Median 5Y
5.5
Industry
4.2
vs History
46
vs Industry
21
Median 3Y
14.1
Median 5Y
14.9
Industry
8.5
Forward
8.1
vs History
46
vs Industry
30
Median 3Y
14.1
Median 5Y
14.9
Industry
11.8
Forward
13.7
vs History
6
vs Industry
39
Median 3Y
8.2
Median 5Y
8.7
Industry
10.1
vs History
60
vs Industry
15
Median 3Y
27.1
Median 5Y
30
Industry
13.8
vs History
7
vs Industry
17
Median 3Y
2.3
Median 5Y
2.4
Industry
1.1

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
26.8B AUD 2.5 21.5 15.1 15.1
US
Cintas Corp
NASDAQ:CTAS
75.5B USD 6.2 37.4 25.1 29.4
US
Copart Inc
NASDAQ:CPRT
56.2B USD 12.9 40.4 29.4 33.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24B CAD 4 49.1 15.7 24.6
US
Aurora Innovation Inc
NASDAQ:AUR
11.7B USD 0 -14.7 -12.9 -12.6
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
630.6B INR 14.4 53.1 40.4 42
US
IAA Inc
F:3NI
4.9B EUR 2.4 17.5 11.5 14.4
FR
Spie SA
PAR:SPIE
4.9B EUR 0.5 22.1 8 13.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
FR
Elis SA
PAR:ELIS
4.4B EUR 1 18 5.1 14.4
P/S Multiple
Revenue Growth P/S to Growth
AU
Brambles Ltd
ASX:BXB
Average P/S: 5.2
2.5
18%
0.1
US
Cintas Corp
NASDAQ:CTAS
6.2
26%
0.2
US
Copart Inc
NASDAQ:CPRT
12.9
40%
0.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4
27%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Not Available N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
14.4
41%
0.4
US
I
IAA Inc
F:3NI
2.4
N/A N/A
FR
Spie SA
PAR:SPIE
0.5
29%
0
UK
HomeServe PLC
LSE:HSV
2.6
26%
0.1
FR
Elis SA
PAR:ELIS
1
17%
0.1
P/E Multiple
Earnings Growth P/E to Growth
AU
Brambles Ltd
ASX:BXB
Average P/E: 32.1
21.5
36%
0.6
US
Cintas Corp
NASDAQ:CTAS
37.4
36%
1.1
US
Copart Inc
NASDAQ:CPRT
40.4
46%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.1
342%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -14.7 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
53.1
63%
0.8
US
I
IAA Inc
F:3NI
17.5
N/A N/A
FR
Spie SA
PAR:SPIE
22.1
117%
0.2
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
FR
Elis SA
PAR:ELIS
18
92%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Brambles Ltd
ASX:BXB
Average EV/EBITDA: 18.2
15.1
114%
0.1
US
Cintas Corp
NASDAQ:CTAS
25.1
31%
0.8
US
Copart Inc
NASDAQ:CPRT
29.4
45%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
38%
0.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.9 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.4
50%
0.8
US
I
IAA Inc
F:3NI
11.5
N/A N/A
FR
Spie SA
PAR:SPIE
8
42%
0.2
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
FR
Elis SA
PAR:ELIS
5.1
30%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Brambles Ltd
ASX:BXB
Average EV/EBIT: 23.1
15.1
27%
0.6
US
Cintas Corp
NASDAQ:CTAS
29.4
33%
0.9
US
Copart Inc
NASDAQ:CPRT
33.2
46%
0.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.6
44%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.6 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42
50%
0.8
US
I
IAA Inc
F:3NI
14.4
N/A N/A
FR
Spie SA
PAR:SPIE
13.5
59%
0.2
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4
FR
Elis SA
PAR:ELIS
14.4
56%
0.3

See Also

Discover More
Back to Top