Wrkr Ltd
ASX:WRK

Watchlist Manager
Wrkr Ltd Logo
Wrkr Ltd
ASX:WRK
Watchlist
Price: 0.135 AUD -3.57% Market Closed
Market Cap: AU$267.4m

Relative Value

WRK doesn't have a meaningful market cap.

The Relative Value of one WRK stock under the Base Case scenario is 0.029 AUD. Compared to the current market price of 0.135 AUD, Wrkr Ltd is Overvalued by 79%.

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
0.029 AUD
Overvaluation 79%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

WRK Competitors Multiples
Wrkr 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
Wrkr Ltd
ASX:WRK
267.4m AUD 24.3 -101.9 -103.5 -103.5
US
Visa Inc
NYSE:V
612.8B USD 14.8 29.8 21.3 22.2
US
Mastercard Inc
NYSE:MA
470.8B USD 14.4 31.5 23.2 24.5
US
Automatic Data Processing Inc
NASDAQ:ADP
86.4B USD 4.1 20.5 14.3 15.8
US
PayPal Holdings Inc
NASDAQ:PYPL
38.2B USD 1.2 7.3 5.1 5.8
NL
Adyen NV
AEX:ADYEN
31.6B EUR 12.8 31.6 17.3 19.3
US
Paychex Inc
NASDAQ:PAYX
32.7B USD 5.4 20.5 13 14.9
US
Fiserv Inc
NASDAQ:FISV
33B USD 1.6 9.7 6.8 10.6
US
Fidelity National Information Services Inc
NYSE:FIS
25.5B USD 2.4 167.9 9.8 19.9
ES
Amadeus IT Group SA
MAD:AMS
21.3B EUR 3.4 16 9.7 12.4
US
Fleetcor Technologies Inc
NYSE:CPAY
24.5B USD 5.4 22.9 13 15.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Wrkr Ltd
ASX:WRK
Average EV/EBITDA: 13.3
Negative Multiple: -103.5
N/A N/A
US
Visa Inc
NYSE:V
21.3
12%
1.8
US
Mastercard Inc
NYSE:MA
23.2
N/A N/A
US
Automatic Data Processing Inc
NASDAQ:ADP
14.3
7%
2
US
PayPal Holdings Inc
NASDAQ:PYPL
5.1
7%
0.7
NL
Adyen NV
AEX:ADYEN
17.3
28%
0.6
US
Paychex Inc
NASDAQ:PAYX
13
12%
1.1
US
Fiserv Inc
NASDAQ:FISV
6.8
3%
2.3
US
Fidelity National Information Services Inc
NYSE:FIS
9.8
13%
0.8
ES
Amadeus IT Group SA
MAD:AMS
9.7
8%
1.2
US
F
Fleetcor Technologies Inc
NYSE:CPAY
13
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Wrkr Ltd
ASX:WRK
Average EV/EBIT: 16.1
Negative Multiple: -103.5
N/A N/A
US
Visa Inc
NYSE:V
22.2
12%
1.9
US
Mastercard Inc
NYSE:MA
24.5
13%
1.9
US
Automatic Data Processing Inc
NASDAQ:ADP
15.8
8%
2
US
PayPal Holdings Inc
NASDAQ:PYPL
5.8
N/A N/A
NL
Adyen NV
AEX:ADYEN
19.3
28%
0.7
US
Paychex Inc
NASDAQ:PAYX
14.9
11%
1.4
US
Fiserv Inc
NASDAQ:FISV
10.6
9%
1.2
US
Fidelity National Information Services Inc
NYSE:FIS
19.9
29%
0.7
ES
Amadeus IT Group SA
MAD:AMS
12.4
10%
1.2
US
F
Fleetcor Technologies Inc
NYSE:CPAY
15.6
N/A N/A