COMPUTERSHARE LIMITED
ASX:CPU

Watchlist Manager
COMPUTERSHARE LIMITED Logo
COMPUTERSHARE LIMITED
ASX:CPU
Watchlist
Price: 33.75 AUD 0.09% Market Closed
Market Cap: 19.8B AUD
Have any thoughts about
COMPUTERSHARE LIMITED?
Write Note

Relative Value

The Relative Value of one CPU stock under the Base Case scenario is 41.49 AUD. Compared to the current market price of 33.75 AUD, COMPUTERSHARE LIMITED is Undervalued by 19%.

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.

CPU Relative Value
Base Case
41.49 AUD
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
35
Median 3Y
3.5
Median 5Y
3.3
Industry
2.4
Forward
4.1
vs History
26
vs Industry
24
Median 3Y
30.7
Median 5Y
29.1
Industry
23.2
Forward
16.8
vs History
39
vs Industry
38
Median 3Y
16.9
Median 5Y
15.6
Industry
17.4
vs History
0
vs Industry
36
Median 3Y
13.9
Median 5Y
13.3
Industry
21.3
vs History
0
vs Industry
22
Median 3Y
4.5
Median 5Y
4.2
Industry
2.9
vs History
6
vs Industry
30
Median 3Y
4
Median 5Y
3.6
Industry
2.4
Forward
4.3
vs History
47
vs Industry
24
Median 3Y
10.5
Median 5Y
10.1
Industry
4.9
vs History
50
vs Industry
29
Median 3Y
18.3
Median 5Y
15.8
Industry
12.9
Forward
10.9
vs History
50
vs Industry
32
Median 3Y
18.3
Median 5Y
15.8
Industry
16.5
Forward
11.6
vs History
41
vs Industry
33
Median 3Y
19.3
Median 5Y
17
Industry
16.3
vs History
60
vs Industry
30
Median 3Y
23.4
Median 5Y
23.4
Industry
19
vs History
0
vs Industry
37
Median 3Y
2.4
Median 5Y
2.2
Industry
2.5

Multiples Across Competitors

CPU Competitors Multiples
COMPUTERSHARE LIMITED 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
COMPUTERSHARE LIMITED
ASX:CPU
19.9B AUD 4.2 35.4 15.7 15.7
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
COMPUTERSHARE LIMITED
ASX:CPU
Average P/E: 34.8
35.4
127%
0.3
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
COMPUTERSHARE LIMITED
ASX:CPU
Average EV/EBITDA: 22
15.7
48%
0.3
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
COMPUTERSHARE LIMITED
ASX:CPU
Average EV/EBIT: 26.6
15.7
38%
0.4
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