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 0.58 AUD. Compared to the current market price of 1.165 AUD, Thorn Group Ltd is Overvalued by 50%.

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
0.58 AUD
Overvaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
10
Median 3Y
1.7
Median 5Y
1.3
Industry
0.6
vs History
9
vs Industry
61
Median 3Y
2.6
Median 5Y
1.1
Industry
16.7
vs History
vs Industry
Median 3Y
-0.4
Median 5Y
0.1
Industry
7.8
vs History
20
vs Industry
54
Median 3Y
1.2
Median 5Y
0.6
Industry
15.2
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
2.2
vs History
vs Industry
70
Median 3Y
-2.4
Median 5Y
-2.2
Industry
8.5
vs History
vs Industry
65
Median 3Y
-2.4
Median 5Y
-2.2
Industry
12.8
vs History
31
vs Industry
73
Median 3Y
0.3
Median 5Y
0.3
Industry
8.9
vs History
31
vs Industry
65
Median 3Y
0.3
Median 5Y
0.3
Industry
12.2
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
19.3B USD 0.5 15.3 7.1 10.6
IN
Aditya Vision Ltd
BSE:540205
1.4T INR 71 1 523.3 745.1 877.1
US
GameStop Corp
NYSE:GME
11.9B USD 2.6 280 347.2 -240.1
JP
Hikari Tsushin Inc
TSE:9435
1.4T JPY 2.4 10.6 14.5 16.6
AU
JB Hi-Fi Ltd
ASX:JBH
9.8B AUD 1 22.4 15.2 15.2
VN
Mobile World Investment Corp
VN:MWG
86.3T VND 0.7 29.1 11.4 19.1
JP
Yamada Holdings Co Ltd
TSE:9831
391.9B JPY 0.2 16.9 8.4 13.3
CN
Suning.Com Co Ltd
SZSE:002024
18.3B CNY 0.3 -8.5 -95.7 -95.7
SA
United Electronics Company JSC
SAU:4003
7.2B SAR 1.1 16.2 10.8 12.9
TH
Com7 PCL
SET:COM7
64.4B THB 0.9 21.8 15.3 19.4
EV/EBIT Multiple
EBIT Growth
AU
Thorn Group Ltd
ASX:TGA
Average EV/EBIT: 123
Negative Multiple: -2.6
N/A
US
Best Buy Co Inc
NYSE:BBY
10.6
19%
IN
Aditya Vision Ltd
BSE:540205
877.1
145%
US
GameStop Corp
NYSE:GME
Negative Multiple: -240.1 N/A
JP
Hikari Tsushin Inc
TSE:9435
16.6
N/A
AU
JB Hi-Fi Ltd
ASX:JBH
15.2
11%
VN
M
Mobile World Investment Corp
VN:MWG
19.1
968%
JP
Yamada Holdings Co Ltd
TSE:9831
13.3
N/A
CN
Suning.Com Co Ltd
SZSE:002024
Negative Multiple: -95.7 N/A
SA
United Electronics Company JSC
SAU:4003
12.9
41%
TH
C
Com7 PCL
SET:COM7
19.4
38%

See Also

Discover More
Back to Top