R

Redox Ltd
ASX:RDX

Watchlist Manager
Redox Ltd
ASX:RDX
Watchlist
Price: 4.26 AUD -0.93% Market Closed
Market Cap: 2.2B AUD

Relative Value

The Relative Value of one RDX stock under the Base Case scenario is 4.49 AUD. Compared to the current market price of 4.26 AUD, Redox Ltd is Undervalued by 5%.

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.

RDX Relative Value
Base Case
4.49 AUD
Undervaluation 5%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
54
Median 3Y
1.3
Median 5Y
1.3
Industry
2.2
Forward
1.8
vs History
0
vs Industry
20
Median 3Y
17.6
Median 5Y
17.6
Industry
16.6
Forward
23.2
vs History
0
vs Industry
16
Median 3Y
8.9
Median 5Y
8.9
Industry
10.2
vs History
vs Industry
14
Median 3Y
-30.2
Median 5Y
-30.2
Industry
13.4
vs History
27
vs Industry
18
Median 3Y
3.3
Median 5Y
3.3
Industry
1.6
vs History
0
vs Industry
58
Median 3Y
1.3
Median 5Y
1.3
Industry
3.2
Forward
1.8
vs History
0
vs Industry
43
Median 3Y
5.7
Median 5Y
5.7
Industry
7.1
vs History
0
vs Industry
15
Median 3Y
12
Median 5Y
12
Industry
11.2
Forward
15.6
vs History
0
vs Industry
16
Median 3Y
12
Median 5Y
12
Industry
13.1
Forward
16.8
vs History
0
vs Industry
17
Median 3Y
9
Median 5Y
9
Industry
10.9
vs History
0
vs Industry
15
Median 3Y
9.2
Median 5Y
9.2
Industry
12
vs History
0
vs Industry
21
Median 3Y
3
Median 5Y
3
Industry
1.5

Multiples Across Competitors

RDX Competitors Multiples
Redox Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Redox Ltd
ASX:RDX
2.2B AUD 2 24.8 17.6 17.6
US
GE Vernova LLC
NYSE:GEV
101B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
83.8B Zac 0 0 0 0
US
Coupang Inc
F:788
38.5B EUR 1.4 38.5 48.5 104.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
600.1T IDR 11 40.9 25.4 25.4
US
Reddit Inc
NYSE:RDDT
30B USD 26.7 -55.8 -47.4 -46.2
CH
Galderma Group AG
SIX:GALD
25.5B CHF 0 0 0 0
IN
Jio Financial Services Ltd
NSE:JIOFIN
1.8T INR 140.5 114.4 196.7 201.5
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
21B Zac 0 0 0 0
ZA
Resilient Reit Ltd
JSE:RES
19.3B Zac 0 0 0 0
US
Corebridge Financial Inc
NYSE:CRBG
18B USD 1.2 -14.4 -28.5 -24.8
P/S Multiple
Revenue Growth P/S to Growth
AU
R
Redox Ltd
ASX:RDX
Average P/S: 30.5
2
13%
0.2
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
Coupang Inc
F:788
1.4
19%
0.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
11
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
26.7
39%
0.7
CH
G
Galderma Group AG
SIX:GALD
Not Available
12%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
140.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
5%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
10%
N/A
US
C
Corebridge Financial Inc
NYSE:CRBG
1.2
11%
0.1
P/E Multiple
Earnings Growth PEG
AU
R
Redox Ltd
ASX:RDX
Average P/E: 54.6
24.8
10%
2.5
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-1%
N/A
US
Coupang Inc
F:788
38.5
2%
19.2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
40.9
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -55.8 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
114.4
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-22%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
-20%
N/A
US
C
Corebridge Financial Inc
NYSE:CRBG
Negative Multiple: -14.4
50%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
R
Redox Ltd
ASX:RDX
Average EV/EBITDA: 72
17.6
13%
1.4
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
9%
N/A
US
Coupang Inc
F:788
48.5
54%
0.9
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
25.4
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -47.4 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
196.7
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
19%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
19%
N/A
US
C
Corebridge Financial Inc
NYSE:CRBG
Negative Multiple: -28.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
R
Redox Ltd
ASX:RDX
Average EV/EBIT: 87.1
17.6
10%
1.8
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
13%
N/A
US
Coupang Inc
F:788
104.1
59%
1.8
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
25.4
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -46.2 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
201.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
19%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
18%
N/A
US
C
Corebridge Financial Inc
NYSE:CRBG
Negative Multiple: -24.8
65%
N/A