Change Financial Ltd
ASX:CCA

Watchlist Manager
Change Financial Ltd Logo
Change Financial Ltd
ASX:CCA
Watchlist
Price: 0.06 AUD -6.25% Market Closed
Market Cap: 41.2m AUD
Have any thoughts about
Change Financial Ltd?
Write Note

Relative Value

CCA doesn't have a meaningful market cap.

The Relative Value of one CCA stock under the Base Case scenario is 0.17 AUD. Compared to the current market price of 0.06 AUD, Change Financial Ltd is Undervalued by 64%.

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.

CCA Relative Value
Base Case
0.17 AUD
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
34
Median 3Y
2.6
Median 5Y
2.9
Industry
2.4
Forward
2
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-8.2
Industry
23.2
Forward
34
vs History
vs Industry
Median 3Y
-21.5
Median 5Y
-14.9
Industry
17.4
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-8.9
Industry
21.3
vs History
25
vs Industry
25
Median 3Y
4.1
Median 5Y
4.2
Industry
2.9
vs History
46
vs Industry
35
Median 3Y
2.3
Median 5Y
2.5
Industry
2.4
Forward
1.8
vs History
vs Industry
32
Median 3Y
0
Median 5Y
0
Industry
4.9
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-7.3
Industry
12.9
Forward
16.1
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-7.3
Industry
16.5
Forward
52.2
vs History
vs Industry
Median 3Y
-17.5
Median 5Y
-12.3
Industry
16.3
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-7.4
Industry
19
vs History
36
vs Industry
33
Median 3Y
2.3
Median 5Y
2.5
Industry
2.5

Multiples Across Competitors

CCA Competitors Multiples
Change Financial 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
Change Financial Ltd
ASX:CCA
37.7m AUD 2.2 -9.2 -8.9 -8.9
US
Visa Inc
NYSE:V
624.6B USD 17.4 32.1 25.1 26.2
US
Mastercard Inc
NYSE:MA
485.8B USD 17.8 39.4 29.2 30.8
US
Automatic Data Processing Inc
NASDAQ:ADP
119.9B USD 6.1 31.1 21.2 23.5
US
Fiserv Inc
NYSE:FI
117.4B USD 5.8 38.3 15.8 24.5
US
PayPal Holdings Inc
NASDAQ:PYPL
87.7B USD 2.8 19.8 12.7 15.1
US
Block Inc
NYSE:SQ
55.3B USD 2.3 48.9 28.1 35.5
US
Paychex Inc
NASDAQ:PAYX
50.2B USD 9.4 29.2 20.9 22.5
NL
Adyen NV
AEX:ADYEN
44.8B EUR 21.9 54.2 43 48.4
US
Fidelity National Information Services Inc
NYSE:FIS
44.2B USD 4.4 31.1 12.4 32
ES
Amadeus IT Group SA
MAD:AMS
29.6B EUR 5 23.4 18.3 18.3
P/E Multiple
Earnings Growth P/E to Growth
AU
Change Financial Ltd
ASX:CCA
Average P/E: 34.8
Negative Multiple: -9.2
N/A N/A
US
Visa Inc
NYSE:V
32.1
49%
0.7
US
Mastercard Inc
NYSE:MA
39.4
60%
0.7
US
Automatic Data Processing Inc
NASDAQ:ADP
31.1
29%
1.1
US
F
Fiserv Inc
NYSE:FI
38.3
128%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
19.8
31%
0.6
US
Block Inc
NYSE:SQ
48.9
36 192%
0
US
Paychex Inc
NASDAQ:PAYX
29.2
22%
1.3
NL
Adyen NV
AEX:ADYEN
54.2
112%
0.5
US
Fidelity National Information Services Inc
NYSE:FIS
31.1
N/A N/A
ES
Amadeus IT Group SA
MAD:AMS
23.4
47%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Change Financial Ltd
ASX:CCA
Average EV/EBITDA: 22.7
Negative Multiple: -8.9
N/A N/A
US
Visa Inc
NYSE:V
25.1
37%
0.7
US
Mastercard Inc
NYSE:MA
29.2
48%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
21.2
22%
0.9
US
F
Fiserv Inc
NYSE:FI
15.8
42%
0.4
US
PayPal Holdings Inc
NASDAQ:PYPL
12.7
27%
0.5
US
Block Inc
NYSE:SQ
28.1
494%
0.1
US
Paychex Inc
NASDAQ:PAYX
20.9
22%
0.9
NL
Adyen NV
AEX:ADYEN
43
127%
0.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.4
10%
1.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
34%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Change Financial Ltd
ASX:CCA
Average EV/EBIT: 27.7
Negative Multiple: -8.9
N/A N/A
US
Visa Inc
NYSE:V
26.2
38%
0.7
US
Mastercard Inc
NYSE:MA
30.8
49%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
23.5
24%
1
US
F
Fiserv Inc
NYSE:FI
24.5
97%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
15.1
32%
0.5
US
Block Inc
NYSE:SQ
35.5
663%
0.1
US
Paychex Inc
NASDAQ:PAYX
22.5
23%
1
NL
Adyen NV
AEX:ADYEN
48.4
133%
0.4
US
Fidelity National Information Services Inc
NYSE:FIS
32
120%
0.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
47%
0.4

See Also

Discover More
Back to Top