Wrkr Ltd
ASX:WRK

Watchlist Manager
Wrkr Ltd Logo
Wrkr Ltd
ASX:WRK
Watchlist
Price: 0.047 AUD 2.17% Market Closed
Market Cap: 80.9m AUD
Have any thoughts about
Wrkr Ltd?
Write Note
Section:
 

Relative Value

WRK doesn't have a meaningful market cap.

The Relative Value of one WRK stock under the Base Case scenario is 0.073 AUD. Compared to the current market price of 0.047 AUD, Wrkr Ltd is Undervalued by 35%.

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.

WRK Relative Value
Base Case
0.073 AUD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

8.2
P/S
P/S
Price to Sales
8.2
vs History
22
vs Industry
22
Median 3Y
6.7
Median 5Y
6.5
Industry
2.4
Forward
4.7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-12
Industry
23.2
Forward
46.5
More Details
238.3
P/OCF
P/OCF
Price to OCF
238.3
vs History
1
vs Industry
Median 3Y
-22.3
Median 5Y
-46.3
Industry
17.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-15.4
Median 5Y
-20.1
Industry
21.3
More Details
9.2
P/B
P/B
Price to Book Value
9.2
vs History
12
vs Industry
25
Median 3Y
3
Median 5Y
4
Industry
2.9
More Details
8
EV/S
EV/S
Enterprise Value to Sales
8
vs History
22
vs Industry
21
Median 3Y
6.3
Median 5Y
6.3
Industry
2.4
Forward
4.6
More Details
9.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.3
vs History
22
vs Industry
35
Median 3Y
7.2
Median 5Y
7.2
Industry
4.9
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-10.5
Median 5Y
-12.5
Industry
12.9
Forward
13.5
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-10.5
Median 5Y
-12.5
Industry
16.5
Forward
-39.2
More Details
233.2
EV/OCF
EV/OCF
Enterprise Value to OCF
233.2
vs History
1
vs Industry
Median 3Y
-21.8
Median 5Y
-44.4
Industry
16.3
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-22.7
Median 5Y
-27.1
Industry
19
More Details
1.5
EV/IC
EV/IC
Enterprise Value to IC
1.5
vs History
58
vs Industry
33
Median 3Y
2.1
Median 5Y
2.5
Industry
2.5
More Details

Multiples Across Competitors

WRK Competitors Multiples
Wrkr Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Wrkr Ltd
ASX:WRK
80.9m AUD 8.2 -21.2 -36.3 -36.3
US
Visa Inc
NYSE:V
624.6B USD 17.4 32.1 25.1 26.2
US
Mastercard Inc
NYSE:MA
485.8B USD 17.8 39.4 29.2 30.8
US
Automatic Data Processing Inc
NASDAQ:ADP
119.9B USD 6.1 31.1 21.2 23.5
US
Fiserv Inc
NYSE:FI
117.4B USD 5.8 38.3 15.8 24.5
US
PayPal Holdings Inc
NASDAQ:PYPL
87.7B USD 2.8 19.8 12.7 15.1
US
Block Inc
NYSE:SQ
55.3B USD 2.3 48.9 28.1 35.5
US
Paychex Inc
NASDAQ:PAYX
50.2B USD 9.4 29.2 20.9 22.5
NL
Adyen NV
AEX:ADYEN
44.8B EUR 21.9 54.2 43 48.4
US
Fidelity National Information Services Inc
NYSE:FIS
44.2B USD 4.4 31.1 12.4 32
ES
Amadeus IT Group SA
MAD:AMS
29.6B EUR 5 23.4 18.3 18.3
P/E Multiple
Earnings Growth P/E to Growth
AU
Wrkr Ltd
ASX:WRK
Average P/E: 34.8
Negative Multiple: -21.2 		N/A N/A
US
Visa Inc
NYSE:V
32.1
49%
0.7
US
Mastercard Inc
NYSE:MA
39.4
60%
0.7
US
Automatic Data Processing Inc
NASDAQ:ADP
31.1
29%
1.1
US
F
Fiserv Inc
NYSE:FI
38.3
128%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
19.8
31%
0.6
US
Block Inc
NYSE:SQ
48.9
36 192%
0
US
Paychex Inc
NASDAQ:PAYX
29.2
22%
1.3
NL
Adyen NV
AEX:ADYEN
54.2
112%
0.5
US
Fidelity National Information Services Inc
NYSE:FIS
31.1
N/A N/A
ES
Amadeus IT Group SA
MAD:AMS
23.4
47%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Wrkr Ltd
ASX:WRK
Average EV/EBITDA: 22.7
Negative Multiple: -36.3 		N/A N/A
US
Visa Inc
NYSE:V
25.1
37%
0.7
US
Mastercard Inc
NYSE:MA
29.2
48%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
21.2
22%
0.9
US
F
Fiserv Inc
NYSE:FI
15.8
42%
0.4
US
PayPal Holdings Inc
NASDAQ:PYPL
12.7
27%
0.5
US
Block Inc
NYSE:SQ
28.1
494%
0.1
US
Paychex Inc
NASDAQ:PAYX
20.9
22%
0.9
NL
Adyen NV
AEX:ADYEN
43
127%
0.3
US
Fidelity National Information Services Inc
NYSE:FIS
12.4
10%
1.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
34%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Wrkr Ltd
ASX:WRK
Average EV/EBIT: 27.7
Negative Multiple: -36.3 		N/A N/A
US
Visa Inc
NYSE:V
26.2
38%
0.7
US
Mastercard Inc
NYSE:MA
30.8
49%
0.6
US
Automatic Data Processing Inc
NASDAQ:ADP
23.5
24%
1
US
F
Fiserv Inc
NYSE:FI
24.5
97%
0.3
US
PayPal Holdings Inc
NASDAQ:PYPL
15.1
32%
0.5
US
Block Inc
NYSE:SQ
35.5
663%
0.1
US
Paychex Inc
NASDAQ:PAYX
22.5
23%
1
NL
Adyen NV
AEX:ADYEN
48.4
133%
0.4
US
Fidelity National Information Services Inc
NYSE:FIS
32
120%
0.3
ES
Amadeus IT Group SA
MAD:AMS
18.3
47%
0.4

See Also

Summary
WRK intrinsic value, competitors valuation, and company profile.
DCF Valuation
WRK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WRK stock valuation using valuation multiples.
Wall Street Estimates
WRK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WRK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.