Temple & Webster Group Ltd
ASX:TPW

Watchlist Manager
Temple & Webster Group Ltd Logo
Temple & Webster Group Ltd
ASX:TPW
Watchlist
Price: 11.51 AUD -2.7% Market Closed
Market Cap: 1.4B 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 7.81 AUD. Compared to the current market price of 11.51 AUD, Temple & Webster Group Ltd is Overvalued by 32%.

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
7.81 AUD
Overvaluation 32%
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
2.2
vs History
1
vs Industry
2
Median 3Y
97.5
Median 5Y
86.3
Industry
16.7
Forward
152.8
vs History
39
vs Industry
8
Median 3Y
42.1
Median 5Y
45
Industry
7.7
vs History
33
vs Industry
15
Median 3Y
47.8
Median 5Y
48
Industry
15
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
vs History
41
vs Industry
10
Median 3Y
5.4
Median 5Y
6.7
Industry
2.2
vs History
1
vs Industry
2
Median 3Y
62.3
Median 5Y
75.5
Industry
8.4
Forward
81.1
vs History
1
vs Industry
3
Median 3Y
62.3
Median 5Y
75.5
Industry
12.8
Forward
122.5
vs History
41
vs Industry
10
Median 3Y
37.3
Median 5Y
40.3
Industry
8.8
vs History
46
vs Industry
14
Median 3Y
46.4
Median 5Y
47.5
Industry
12.1
vs History
39
vs Industry
2
Median 3Y
15.6
Median 5Y
21.7
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
1.4B AUD 2.7 764.1 252 252
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 41.9 18.6 34.2
ZA
Naspers Ltd
JSE:NPN
841.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
205.5B USD 1.5 17.3 10.9 10.9
CN
Pinduoduo Inc
NASDAQ:PDD
145.8B USD 3.1 10.7 8 8
CN
Meituan
HKEX:3690
950.2B HKD 2.9 39.3 33.8 33.8
NL
Prosus NV
AEX:PRX
93.1B EUR 18 14.9 -567.7 -567.7
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.2 69.2 36.9 47.9
AR
Mercadolibre Inc
NASDAQ:MELI
97.5B USD 5.1 67.9 36.1 46.9
US
DoorDash Inc
NASDAQ:DASH
71.7B USD 7.1 -417 218.2 -273.6
CN
JD.Com Inc
HKEX:9618
399.8B HKD 0.3 10.7 6.4 6.4
EV/EBIT Multiple
EBIT Growth
AU
Temple & Webster Group Ltd
ASX:TPW
Average EV/EBIT: 55
252
844%
US
Amazon.com Inc
NASDAQ:AMZN
34.2
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
53%
CN
Pinduoduo Inc
NASDAQ:PDD
8
236%
CN
Meituan
HKEX:3690
33.8
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -567.7 N/A
UY
MercadoLibre Inc
BMV:MELIN
47.9
178%
AR
Mercadolibre Inc
NASDAQ:MELI
46.9
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -273.6 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top