PEXA Group Ltd
ASX:PXA

Watchlist Manager
PEXA Group Ltd Logo
PEXA Group Ltd
ASX:PXA
Watchlist
Price: 11.42 AUD 0.09% Market Closed
Market Cap: 2B AUD

Relative Value

The Relative Value of one PXA stock under the Base Case scenario is 23.2 AUD. Compared to the current market price of 11.42 AUD, PEXA Group Ltd is Undervalued by 51%.

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.

PXA Relative Value
Base Case
23.2 AUD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
97
vs Industry
35
Median 3Y
7.7
Median 5Y
8.5
Industry
3.6
Forward
5
vs History
vs Industry
3
Median 3Y
-72.9
Median 5Y
-92
Industry
16.4
Forward
79.8
vs History
97
vs Industry
20
Median 3Y
24.3
Median 5Y
25.5
Industry
11
vs History
47
vs Industry
20
Median 3Y
16.9
Median 5Y
16.2
Industry
12.9
vs History
82
vs Industry
18
Median 3Y
1.9
Median 5Y
1.9
Industry
0.8
vs History
97
vs Industry
47
Median 3Y
8.7
Median 5Y
9.3
Industry
6.5
Forward
5.6
vs History
97
vs Industry
61
Median 3Y
9.9
Median 5Y
10.6
Industry
11.8
vs History
32
vs Industry
3
Median 3Y
79.6
Median 5Y
81.9
Industry
15.6
Forward
18.6
vs History
32
vs Industry
4
Median 3Y
79.6
Median 5Y
81.9
Industry
18.8
Forward
57.2
vs History
97
vs Industry
34
Median 3Y
27.4
Median 5Y
28.9
Industry
18.5
vs History
84
vs Industry
14
Median 3Y
67.7
Median 5Y
66.1
Industry
20
vs History
91
vs Industry
13
Median 3Y
1.7
Median 5Y
1.7
Industry
0.7

Multiples Across Competitors

PXA Competitors Multiples
PEXA Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
PEXA Group Ltd
ASX:PXA
2B AUD 5.3 -44 100.4 100.4
US
CBRE Group Inc
NYSE:CBRE
40.1B USD 1.1 41.4 19.6 28.3
CN
Ke Holdings Inc
HKEX:2423
196B HKD 2.2 44 48.6 48.6
US
Zillow Group Inc
NASDAQ:ZG
17B USD 7.6 -151.7 254.7 -80.4
US
Jones Lang LaSalle Inc
NYSE:JLL
12.1B USD 0.5 22.1 11.9 15.3
CA
FirstService Corp
TSX:FSV
11.1B CAD 1.5 57.7 18 27.2
CA
Colliers International Group Inc
TSX:CIGI
9B CAD 1.3 38.9 13.2 21.3
US
Compass Inc
NYSE:COMP
4.8B USD 0.9 -31.2 -78.9 -32.8
UK
Cushman & Wakefield PLC
NYSE:CWK
2.4B USD 0.3 18.6 9.1 12.1
HK
China Overseas Property Holdings Ltd
HKEX:2669
17.4B HKD 1.3 12.1 6.6 6.6
US
Newmark Group Inc
NASDAQ:NMRK
2.2B USD 0.8 35.2 9.9 20.3
P/E Multiple
Earnings Growth PEG
AU
PEXA Group Ltd
ASX:PXA
Average P/E: 33.7
Negative Multiple: -44
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
41.4
36%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
44
-14%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -151.7 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
22.1
23%
1
CA
FirstService Corp
TSX:FSV
57.7
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
38.9
42%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -31.2 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
18.6
39%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
12.1
16%
0.8
US
Newmark Group Inc
NASDAQ:NMRK
35.2
75%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
PEXA Group Ltd
ASX:PXA
Average EV/EBITDA: 49.2
100.4
220%
0.5
US
CBRE Group Inc
NYSE:CBRE
19.6
18%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
48.6
26%
1.9
US
Zillow Group Inc
NASDAQ:ZG
254.7
163%
1.6
US
Jones Lang LaSalle Inc
NYSE:JLL
11.9
14%
0.9
CA
FirstService Corp
TSX:FSV
18
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
13.2
16%
0.8
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -78.9 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
9.1
18%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6.6
14%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
9.9
28%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
PEXA Group Ltd
ASX:PXA
Average EV/EBIT: 31.1
100.4
154%
0.7
US
CBRE Group Inc
NYSE:CBRE
28.3
25%
1.1
CN
K
Ke Holdings Inc
HKEX:2423
48.6
25%
1.9
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -80.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
15.3
15%
1
CA
FirstService Corp
TSX:FSV
27.2
N/A N/A
CA
Colliers International Group Inc
TSX:CIGI
21.3
15%
1.4
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -32.8 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
12.1
18%
0.7
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
6.6
14%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
20.3
38%
0.5