Meliuz SA
BOVESPA:CASH3

Watchlist Manager
Meliuz SA Logo
Meliuz SA
BOVESPA:CASH3
Watchlist
Price: 2.65 BRL -5.02%
Market Cap: 231m BRL
Have any thoughts about
Meliuz SA?
Write Note

Relative Value

The Relative Value of one CASH3 stock under the Base Case scenario is 2.95 BRL. Compared to the current market price of 2.65 BRL, Meliuz SA is Undervalued by 10%.

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.

CASH3 Relative Value
Base Case
2.95 BRL
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
78
vs Industry
43
Median 3Y
0.9
Median 5Y
1.1
Industry
1.5
Forward
0.6
vs History
vs Industry
11
Median 3Y
-7.5
Median 5Y
-6
Industry
17.9
Forward
18.3
vs History
28
vs Industry
Median 3Y
-2.2
Median 5Y
-1.8
Industry
11.5
vs History
28
vs Industry
Median 3Y
-2.1
Median 5Y
-1.6
Industry
15.7
vs History
42
vs Industry
69
Median 3Y
0.5
Median 5Y
0.6
Industry
1.7
vs History
42
vs Industry
92
Median 3Y
-0.5
Median 5Y
-0.2
Industry
1.6
Forward
-0
vs History
64
vs Industry
88
Median 3Y
1
Median 5Y
3.4
Industry
3.3
vs History
52
vs Industry
44
Median 3Y
1.5
Median 5Y
2.1
Industry
8.7
Forward
0.5
vs History
36
vs Industry
47
Median 3Y
1.4
Median 5Y
2.3
Industry
12.2
Forward
0.5
vs History
62
vs Industry
10
Median 3Y
1.8
Median 5Y
3.3
Industry
10.6
vs History
54
vs Industry
34
Median 3Y
2.5
Median 5Y
3.6
Industry
13.4
vs History
42
vs Industry
88
Median 3Y
-0.4
Median 5Y
-0.1
Industry
1.4

Multiples Across Competitors

CASH3 Competitors Multiples
Meliuz SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Meliuz SA
BOVESPA:CASH3
229.6m BRL 0.6 -7.4 -0.5 -1.2
US
Alphabet Inc
NASDAQ:GOOGL
2.4T USD 7 25.5 19 21.3
US
Meta Platforms Inc
NASDAQ:META
1.5T USD 9.8 27.6 18.9 23.1
CN
Tencent Holdings Ltd
HKEX:700
3.9T HKD 5.7 21.6 18.1 18.1
JP
LY Corp
XMUN:YOJ
36.7B EUR 3.2 56.3 21.9 37.1
CN
Baidu Inc
NASDAQ:BIDU
31B USD 1.7 11 6.8 6.8
CN
Kuaishou Technology
HKEX:1024
187.1B HKD 1.4 11.7 9.5 9.5
KR
Naver Corp
KRX:035420
30.6T KRW 2.9 18.3 11.2 14.9
CN
Fangdd Network Group Ltd
NASDAQ:DUO
21.2B USD 569.4 -1 843.6 -584.1 -583.1
US
Pinterest Inc
NYSE:PINS
20.2B USD 5.8 93.4 131.5 155
AU
REA Group Ltd
ASX:REA
30.9B AUD 18.2 102.1 43.6 43.6
P/E Multiple
Earnings Growth P/E to Growth
BR
Meliuz SA
BOVESPA:CASH3
Average P/E: 40.8
Negative Multiple: -7.4
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
25.5
75%
0.3
US
Meta Platforms Inc
NASDAQ:META
27.6
89%
0.3
CN
Tencent Holdings Ltd
HKEX:700
21.6
127%
0.2
JP
L
LY Corp
XMUN:YOJ
56.3
57%
1
CN
Baidu Inc
NASDAQ:BIDU
11
48%
0.2
CN
Kuaishou Technology
HKEX:1024
11.7
345%
0
KR
Naver Corp
KRX:035420
18.3
78%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -1 843.6 N/A N/A
US
Pinterest Inc
NYSE:PINS
93.4
N/A N/A
AU
REA Group Ltd
ASX:REA
102.1
161%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Meliuz SA
BOVESPA:CASH3
Average EV/EBITDA: 31.2
Negative Multiple: -0.5
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
19
100%
0.2
US
Meta Platforms Inc
NASDAQ:META
18.9
115%
0.2
CN
Tencent Holdings Ltd
HKEX:700
18.1
53%
0.3
JP
L
LY Corp
XMUN:YOJ
21.9
50%
0.4
CN
Baidu Inc
NASDAQ:BIDU
6.8
-8%
N/A
CN
Kuaishou Technology
HKEX:1024
9.5
190%
0
KR
Naver Corp
KRX:035420
11.2
56%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -584.1 N/A N/A
US
Pinterest Inc
NYSE:PINS
131.5
6 843%
0
AU
REA Group Ltd
ASX:REA
43.6
82%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Meliuz SA
BOVESPA:CASH3
Average EV/EBIT: 36.6
Negative Multiple: -1.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
21.3
68%
0.3
US
Meta Platforms Inc
NASDAQ:META
23.1
74%
0.3
CN
Tencent Holdings Ltd
HKEX:700
18.1
81%
0.2
JP
L
LY Corp
XMUN:YOJ
37.1
N/A N/A
CN
Baidu Inc
NASDAQ:BIDU
6.8
39%
0.2
CN
Kuaishou Technology
HKEX:1024
9.5
353%
0
KR
Naver Corp
KRX:035420
14.9
69%
0.2
CN
Fangdd Network Group Ltd
NASDAQ:DUO
Negative Multiple: -583.1 N/A N/A
US
Pinterest Inc
NYSE:PINS
155
51 602%
0
AU
REA Group Ltd
ASX:REA
43.6
58%
0.8

See Also

Discover More
Back to Top