Temple & Webster Group Ltd
ASX:TPW

Watchlist Manager
Temple & Webster Group Ltd Logo
Temple & Webster Group Ltd
ASX:TPW
Watchlist
Price: 13.14 AUD -0.61% Market Closed
Market Cap: 1.6B AUD
Have any thoughts about
Temple & Webster Group Ltd?
Write Note

Relative Value

The Relative Value of one TPW stock under the Base Case scenario is 8.11 AUD. Compared to the current market price of 13.14 AUD, Temple & Webster Group Ltd is Overvalued by 38%.

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.

TPW Relative Value
Base Case
8.11 AUD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
11
Median 3Y
2.2
Median 5Y
2.6
Industry
0.6
Forward
2.5
vs History
1
vs Industry
2
Median 3Y
97.5
Median 5Y
86.9
Industry
16.7
Forward
174.1
vs History
39
vs Industry
8
Median 3Y
42.1
Median 5Y
45
Industry
8
vs History
33
vs Industry
15
Median 3Y
47.8
Median 5Y
48
Industry
15.5
vs History
49
vs Industry
4
Median 3Y
8.7
Median 5Y
13.2
Industry
1.6
vs History
41
vs Industry
13
Median 3Y
2
Median 5Y
2.4
Industry
0.7
Forward
2.4
vs History
41
vs Industry
10
Median 3Y
5.4
Median 5Y
6.9
Industry
2.2
vs History
1
vs Industry
2
Median 3Y
62.3
Median 5Y
75.5
Industry
8.5
Forward
93.4
vs History
1
vs Industry
3
Median 3Y
62.3
Median 5Y
75.5
Industry
12.8
Forward
146.7
vs History
41
vs Industry
10
Median 3Y
37.3
Median 5Y
40.3
Industry
9.1
vs History
46
vs Industry
14
Median 3Y
46.4
Median 5Y
47.5
Industry
12.8
vs History
39
vs Industry
2
Median 3Y
15.6
Median 5Y
21.8
Industry
1.1

Multiples Across Competitors

TPW Competitors Multiples
Temple & Webster 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
Temple & Webster Group Ltd
ASX:TPW
1.6B AUD 3.1 872.3 290.4 290.4
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/E Multiple
Earnings Growth P/E to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average P/E: 126
872.3
1 736%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBITDA: 72.3
290.4
983%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBIT: 59
290.4
847%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top