Thorn Group Ltd
ASX:TGA

Watchlist Manager
Thorn Group Ltd Logo
Thorn Group Ltd
ASX:TGA
Watchlist
Price: 1.165 AUD Market Closed
Market Cap: 27m AUD
Have any thoughts about
Thorn Group Ltd?
Write Note

Relative Value

The Relative Value of one TGA stock under the Base Case scenario is 0.599 AUD. Compared to the current market price of 1.165 AUD, Thorn Group Ltd is Overvalued by 49%.

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.

TGA Relative Value
Base Case
0.599 AUD
Overvaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
10
Median 3Y
1.9
Median 5Y
1.3
Industry
0.6
vs History
9
vs Industry
61
Median 3Y
2.7
Median 5Y
1.2
Industry
16.9
vs History
vs Industry
Median 3Y
-0.5
Median 5Y
0.1
Industry
8
vs History
20
vs Industry
54
Median 3Y
1.2
Median 5Y
0.6
Industry
15.7
vs History
0
vs Industry
71
Median 3Y
0.4
Median 5Y
0.2
Industry
1.6
vs History
vs Industry
65
Median 3Y
-1
Median 5Y
0.5
Industry
0.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.3
vs History
vs Industry
70
Median 3Y
-2.5
Median 5Y
-2.2
Industry
8.6
vs History
vs Industry
65
Median 3Y
-2.5
Median 5Y
-2.2
Industry
12.9
vs History
31
vs Industry
73
Median 3Y
0.3
Median 5Y
0.3
Industry
9.2
vs History
31
vs Industry
65
Median 3Y
0.3
Median 5Y
0.3
Industry
12.9
vs History
vs Industry
83
Median 3Y
-0.5
Median 5Y
0.1
Industry
1.1

Multiples Across Competitors

TGA Competitors Multiples
Thorn Group 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
Thorn Group Ltd
ASX:TGA
27m AUD 2.6 2.7 -2.6 -2.6
US
Best Buy Co Inc
NYSE:BBY
17.9B USD 0.4 14.1 6.9 10.3
US
GameStop Corp
NYSE:GME
14.1B USD 3.3 224.5 676.2 -254.9
JP
Hikari Tsushin Inc
TSE:9435
1.5T JPY 2.4 14 15.4 17.6
AU
JB Hi-Fi Ltd
ASX:JBH
10.4B AUD 1.1 23.7 16 16
VN
Mobile World Investment Corp
VN:MWG
87.6T VND 0.7 29.5 11.6 19.4
CN
Suning.Com Co Ltd
SZSE:002024
18.1B CNY 0.3 -20.5 161.8 161.8
JP
Yamada Holdings Co Ltd
TSE:9831
380.6B JPY 0.2 16.1 8.5 13.7
SA
United Electronics Company JSC
SAU:4003
7.2B SAR 1.1 15 10.4 12.3
JP
Bic Camera Inc
TSE:3048
293.1B JPY 0.3 21.1 8.5 12.7
TH
Com7 PCL
SET:COM7
60.8B THB 0.8 20.6 14.5 18.5
P/E Multiple
Earnings Growth PEG
AU
Thorn Group Ltd
ASX:TGA
Average P/E: 38.1
2.7
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
14.1
9%
1.6
US
GameStop Corp
NYSE:GME
224.5
106%
2.1
JP
Hikari Tsushin Inc
TSE:9435
14
-5%
N/A
AU
JB Hi-Fi Ltd
ASX:JBH
23.7
5%
4.7
VN
M
Mobile World Investment Corp
VN:MWG
29.5
248%
0.1
CN
Suning.Com Co Ltd
SZSE:002024
Negative Multiple: -20.5 N/A N/A
JP
Yamada Holdings Co Ltd
TSE:9831
16.1
20%
0.8
SA
United Electronics Company JSC
SAU:4003
15
18%
0.8
JP
Bic Camera Inc
TSE:3048
21.1
8%
2.6
TH
C
Com7 PCL
SET:COM7
20.6
13%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Thorn Group Ltd
ASX:TGA
Average EV/EBITDA: 93
Negative Multiple: -2.6
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
6.9
3%
2.3
US
GameStop Corp
NYSE:GME
676.2
83%
8.1
JP
Hikari Tsushin Inc
TSE:9435
15.4
8%
1.9
AU
JB Hi-Fi Ltd
ASX:JBH
16
17%
0.9
VN
M
Mobile World Investment Corp
VN:MWG
11.6
39%
0.3
CN
Suning.Com Co Ltd
SZSE:002024
161.8
N/A N/A
JP
Yamada Holdings Co Ltd
TSE:9831
8.5
6%
1.4
SA
United Electronics Company JSC
SAU:4003
10.4
10%
1
JP
Bic Camera Inc
TSE:3048
8.5
5%
1.7
TH
C
Com7 PCL
SET:COM7
14.5
12%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Thorn Group Ltd
ASX:TGA
Average EV/EBIT: 31.4
Negative Multiple: -2.6
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
10.3
5%
2.1
US
GameStop Corp
NYSE:GME
Negative Multiple: -254.9 N/A N/A
JP
Hikari Tsushin Inc
TSE:9435
17.6
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
16
5%
3.2
VN
M
Mobile World Investment Corp
VN:MWG
19.4
115%
0.2
CN
Suning.Com Co Ltd
SZSE:002024
161.8
N/A N/A
JP
Yamada Holdings Co Ltd
TSE:9831
13.7
N/A N/A
SA
United Electronics Company JSC
SAU:4003
12.3
11%
1.1
JP
Bic Camera Inc
TSE:3048
12.7
N/A N/A
TH
C
Com7 PCL
SET:COM7
18.5
12%
1.5