Relative Value

The Relative Value of one HUB stock under the Base Case scenario is 46.6 AUD. Compared to the current market price of 69 AUD, Hub24 Ltd is Overvalued by 32%.

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.

HUB Relative Value
Base Case
46.6 AUD
Overvaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
11
Median 3Y
10.7
Median 5Y
11.4
Industry
3
Forward
13.7
vs History
63
vs Industry
4
Median 3Y
95.9
Median 5Y
101.9
Industry
14.2
Forward
61.2
vs History
49
vs Industry
6
Median 3Y
44.5
Median 5Y
46.7
Industry
9.4
vs History
63
vs Industry
7
Median 3Y
68.8
Median 5Y
69.8
Industry
12
vs History
23
vs Industry
3
Median 3Y
5.9
Median 5Y
8.7
Industry
1.2
vs History
19
vs Industry
12
Median 3Y
10.6
Median 5Y
11.2
Industry
4.6
Forward
13.6
vs History
19
vs Industry
16
Median 3Y
11.6
Median 5Y
12.4
Industry
6.9
vs History
34
vs Industry
9
Median 3Y
49.2
Median 5Y
55.6
Industry
13.6
Forward
34.3
vs History
34
vs Industry
6
Median 3Y
49.2
Median 5Y
55.6
Industry
13.9
Forward
41.6
vs History
49
vs Industry
8
Median 3Y
43.6
Median 5Y
46.4
Industry
11.7
vs History
60
vs Industry
7
Median 3Y
60.6
Median 5Y
66
Industry
12.8
vs History
41
vs Industry
4
Median 3Y
5.6
Median 5Y
9.3
Industry
0.9

Multiples Across Competitors

HUB Competitors Multiples
Hub24 Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Hub24 Ltd
ASX:HUB
5.6B AUD 15.3 95.1 68.3 68.3
US
Morgan Stanley
NYSE:MS
186.4B USD 1.7 13.6 33.9 43.3
US
Goldman Sachs Group Inc
NYSE:GS
169.3B USD 1.3 11.9 50.3 56.7
EG
EFG Hermes Holdings SAE
LSE:EFGD
167.9B USD 331.8 2 010 13 536 0
US
Charles Schwab Corp
NYSE:SCHW
146.4B USD 5.6 24.3 41.8 48.9
US
Interactive Brokers Group Inc
NASDAQ:IBKR
71.5B USD 7.5 90.2 21.5 21.9
CN
CITIC Securities Co Ltd
SSE:600030
373.5B CNY 5.1 17.9 23.7 23.7
US
Robinhood Markets Inc
NASDAQ:HOOD
43.5B USD 14.7 31 36.7 39.1
CN
Guotai Junan Securities Co Ltd
SSE:601211
303.4B CNY 6.1 24.5 35.9 35.9
US
Raymond James Financial Inc
NYSE:RJF
28B USD 1.8 12.9 25.7 27.4
CN
China Securities Co Ltd
SSE:601066
183.9B CNY 7.6 29.9 37.2 37.2