Cettire Ltd
ASX:CTT

Watchlist Manager
Cettire Ltd Logo
Cettire Ltd
ASX:CTT
Watchlist
Price: 0.475 AUD -4.04% Market Closed
Market Cap: 181.1m AUD

Relative Value

The Relative Value of one CTT stock under the Base Case scenario is 3.064 AUD. Compared to the current market price of 0.475 AUD, Cettire Ltd is Undervalued by 84%.

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.

CTT Relative Value
Base Case
3.064 AUD
Undervaluation 84%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
51
Median 3Y
1.9
Median 5Y
1.9
Industry
0.5
Forward
0.2
vs History
11
vs Industry
2
Median 3Y
45.7
Median 5Y
-18.9
Industry
16.3
Forward
14.4
vs History
72
vs Industry
24
Median 3Y
17.1
Median 5Y
17.7
Industry
7.8
vs History
53
vs Industry
17
Median 3Y
17.3
Median 5Y
19.5
Industry
15.6
vs History
96
vs Industry
6
Median 3Y
19.1
Median 5Y
21.6
Industry
1.5
vs History
85
vs Industry
68
Median 3Y
1.7
Median 5Y
1.7
Industry
0.7
Forward
0.1
vs History
85
vs Industry
54
Median 3Y
7.7
Median 5Y
7.7
Industry
2.2
vs History
40
vs Industry
2
Median 3Y
23.7
Median 5Y
21.8
Industry
8.2
Forward
3.2
vs History
40
vs Industry
3
Median 3Y
23.7
Median 5Y
21.8
Industry
12.3
Forward
5.1
vs History
74
vs Industry
39
Median 3Y
15.5
Median 5Y
15.8
Industry
9
vs History
62
vs Industry
25
Median 3Y
15.4
Median 5Y
15.5
Industry
12.6
vs History
vs Industry
0
Median 3Y
-33.2
Median 5Y
-63
Industry
1

Multiples Across Competitors

CTT Competitors Multiples
Cettire Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Cettire Ltd
ASX:CTT
179.6m AUD 0.2 74.5 30.3 30.3
US
Amazon.com Inc
NASDAQ:AMZN
2T USD 3.1 33.5 16 28.4
ZA
Naspers Ltd
JSE:NPN
979.1B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
284.6B USD 2.1 17.2 13.8 13.8
CN
Pinduoduo Inc
NASDAQ:PDD
143.8B USD 2.7 9.3 6.6 6.6
AR
Mercadolibre Inc
NASDAQ:MELI
111.6B USD 5.4 58.5 33 40.8
UY
MercadoLibre Inc
BMV:MELIN
2.1T MXN 5.2 56.8 32.1 39.6
NL
Prosus NV
AEX:PRX
96.8B EUR 18.7 14.1 2 755.6 2 755.6
CN
Meituan
HKEX:3690
771.5B HKD 2.1 20.2 18.2 18.2
US
DoorDash Inc
NASDAQ:DASH
79.2B USD 7.4 645.9 121.9 1 641.9
CN
JD.Com Inc
HKEX:9618
359.4B HKD 0.3 8.2 4.2 4.2
P/S Multiple
Revenue Growth P/S to Growth
AU
Cettire Ltd
ASX:CTT
Average P/S: 4.7
0.2
17%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.1
11%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.1
8%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
18%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
5.4
23%
0.2
UY
MercadoLibre Inc
BMV:MELIN
5.2
23%
0.2
NL
Prosus NV
AEX:PRX
18.7
14%
1.3
CN
Meituan
HKEX:3690
2.1
15%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.4
20%
0.4
CN
JD.Com Inc
HKEX:9618
0.3
5%
0.1
P/E Multiple
Earnings Growth PEG
AU
Cettire Ltd
ASX:CTT
Average P/E: 93.8
74.5
44%
1.7
US
Amazon.com Inc
NASDAQ:AMZN
33.5
19%
1.8
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.2
37%
0.5
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
16%
0.6
AR
Mercadolibre Inc
NASDAQ:MELI
58.5
32%
1.8
UY
MercadoLibre Inc
BMV:MELIN
56.8
32%
1.8
NL
Prosus NV
AEX:PRX
14.1
18%
0.8
CN
Meituan
HKEX:3690
20.2
29%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
645.9
170%
3.8
CN
JD.Com Inc
HKEX:9618
8.2
15%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Cettire Ltd
ASX:CTT
Average EV/EBITDA: 303.2
30.3
44%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
16
26%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
205%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.8
17%
0.8
CN
Pinduoduo Inc
NASDAQ:PDD
6.6
22%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
33
29%
1.1
UY
MercadoLibre Inc
BMV:MELIN
32.1
29%
1.1
NL
Prosus NV
AEX:PRX
2 755.6
N/A N/A
CN
Meituan
HKEX:3690
18.2
41%
0.4
US
D
DoorDash Inc
NASDAQ:DASH
121.9
97%
1.3
CN
JD.Com Inc
HKEX:9618
4.2
26%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Cettire Ltd
ASX:CTT
Average EV/EBIT: 458
30.3
31%
1
US
Amazon.com Inc
NASDAQ:AMZN
28.4
22%
1.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.8
20%
0.7
CN
Pinduoduo Inc
NASDAQ:PDD
6.6
7%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
40.8
33%
1.2
UY
MercadoLibre Inc
BMV:MELIN
39.6
33%
1.2
NL
Prosus NV
AEX:PRX
2 755.6
N/A N/A
CN
Meituan
HKEX:3690
18.2
29%
0.6
US
D
DoorDash Inc
NASDAQ:DASH
1 641.9
298%
5.5
CN
JD.Com Inc
HKEX:9618
4.2
15%
0.3