EML Payments Ltd
ASX:EML

Watchlist Manager
EML Payments Ltd Logo
EML Payments Ltd
ASX:EML
Watchlist
Price: 0.9 AUD -4.26% Market Closed
Market Cap: 340.5m AUD
Have any thoughts about
EML Payments Ltd?
Write Note

Relative Value

The Relative Value of one EML stock under the Base Case scenario is 1.22 AUD. Compared to the current market price of 0.9 AUD, EML Payments Ltd is Undervalued by 26%.

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.

EML Relative Value
Base Case
1.22 AUD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
65
Median 3Y
1.6
Median 5Y
2.6
Industry
2.4
Forward
1.4
vs History
vs Industry
Median 3Y
-9.1
Median 5Y
-13.4
Industry
23.2
Forward
14.1
vs History
57
vs Industry
15
Median 3Y
-9.1
Median 5Y
25.3
Industry
17.4
vs History
vs Industry
2
Median 3Y
-13.2
Median 5Y
4.1
Industry
21.3
vs History
71
vs Industry
52
Median 3Y
1.8
Median 5Y
2.3
Industry
2.9
vs History
vs Industry
Median 3Y
-8.9
Median 5Y
-5.7
Industry
2.4
Forward
-8.7
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-8.3
Industry
4.9
vs History
vs Industry
Median 3Y
140.1
Median 5Y
65.1
Industry
12.9
Forward
-36.6
vs History
vs Industry
Median 3Y
140.1
Median 5Y
65.1
Industry
16.5
Forward
-56.4
vs History
vs Industry
1
Median 3Y
32.9
Median 5Y
23
Industry
16.3
vs History
vs Industry
0
Median 3Y
33.5
Median 5Y
26.1
Industry
19
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-1.6
Industry
2.5

Multiples Across Competitors

EML Competitors Multiples
EML Payments 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
EML Payments Ltd
ASX:EML
337.1m AUD 1.6 -12.7 -87.8 -87.8
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
EML Payments Ltd
ASX:EML
Average P/E: 34.8
Negative Multiple: -12.7
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
EML Payments Ltd
ASX:EML
Average EV/EBITDA: 22.7
Negative Multiple: -87.8
200%
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
EML Payments Ltd
ASX:EML
Average EV/EBIT: 27.7
Negative Multiple: -87.8
95%
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