M

Max's Group Inc
XPHS:MAXS

Watchlist Manager
Max's Group Inc
XPHS:MAXS
Watchlist
Price: 2.51 PHP -2.33%
Market Cap: 2B PHP
Have any thoughts about
Max's Group Inc?
Write Note

Relative Value

The Relative Value of one MAXS stock under the Base Case scenario is 15.58 PHP. Compared to the current market price of 2.51 PHP, Max's Group Inc is Undervalued by 84%.

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.

MAXS Relative Value
Base Case
15.58 PHP
Undervaluation 84%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
90
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4
Forward
0.1
vs History
33
vs Industry
59
Median 3Y
5.8
Median 5Y
5.6
Industry
20.2
Forward
3
vs History
90
vs Industry
69
Median 3Y
2.9
Median 5Y
3
Industry
9.8
vs History
vs Industry
51
Median 3Y
-3.9
Median 5Y
-14.1
Industry
18.6
vs History
98
vs Industry
75
Median 3Y
0.7
Median 5Y
0.7
Industry
2.2
vs History
90
vs Industry
83
Median 3Y
0.6
Median 5Y
0.8
Industry
1.9
Forward
0.3
vs History
82
vs Industry
74
Median 3Y
1.8
Median 5Y
2.7
Industry
3.8
vs History
60
vs Industry
70
Median 3Y
3.4
Median 5Y
4.3
Industry
10.7
Forward
2.6
vs History
36
vs Industry
60
Median 3Y
6.8
Median 5Y
6.7
Industry
16.5
Forward
5.5
vs History
88
vs Industry
63
Median 3Y
5.9
Median 5Y
6.1
Industry
11.9
vs History
46
vs Industry
46
Median 3Y
9.2
Median 5Y
9.4
Industry
17.4
vs History
84
vs Industry
81
Median 3Y
0.5
Median 5Y
0.6
Industry
1.3

Multiples Across Competitors

MAXS Competitors Multiples
Max's Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
Max's Group Inc
XPHS:MAXS
2B PHP 0.2 5.5 3.2 7.1
US
McDonald's Corp
NYSE:MCD
209.7B USD 8.1 25.4 17.9 21
US
Starbucks Corp
NASDAQ:SBUX
99.7B USD 2.8 26.5 16.4 21.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
84.4B USD 7.7 56.8 37.2 43.8
UK
Compass Group PLC
LSE:CPG
45.4B GBP 1.3 29.6 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
37.1B USD 5.1 24.3 19 20.3
CA
Restaurant Brands International Inc
NYSE:QSR
30.1B USD 3.8 23.7 17.3 19.1
US
Darden Restaurants Inc
NYSE:DRI
22B USD 1.9 21.1 13.1 17.8
CN
Yum China Holdings Inc
NYSE:YUMC
18.5B USD 1.7 20.7 10.1 14.2
IN
Swiggy Ltd
NSE:SWIGGY
1.3T INR 7.4 -37.2 -38.3 -32.6
US
Domino's Pizza Inc
NYSE:DPZ
14.7B USD 3.2 25.7 20.4 22.5
P/E Multiple
Earnings Growth P/E to Growth
PH
M
Max's Group Inc
XPHS:MAXS
Average P/E: 25.9
5.5
93%
0.1
US
McDonald's Corp
NYSE:MCD
25.4
17%
1.5
US
Starbucks Corp
NASDAQ:SBUX
26.5
35%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
56.8
76%
0.7
UK
Compass Group PLC
LSE:CPG
29.6
97%
0.3
US
Yum! Brands Inc
NYSE:YUM
24.3
20%
1.2
CA
Restaurant Brands International Inc
NYSE:QSR
23.7
14%
1.6
US
Darden Restaurants Inc
NYSE:DRI
21.1
32%
0.7
CN
Yum China Holdings Inc
NYSE:YUMC
20.7
40%
0.5
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -37.2 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
25.7
31%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
M
Max's Group Inc
XPHS:MAXS
Average EV/EBITDA: 16.9
3.2
33%
0.1
US
McDonald's Corp
NYSE:MCD
17.9
16%
1.1
US
Starbucks Corp
NASDAQ:SBUX
16.4
35%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
37.2
67%
0.6
UK
Compass Group PLC
LSE:CPG
14.8
78%
0.2
US
Yum! Brands Inc
NYSE:YUM
19
25%
0.7
CA
Restaurant Brands International Inc
NYSE:QSR
17.3
41%
0.4
US
Darden Restaurants Inc
NYSE:DRI
13.1
21%
0.6
CN
Yum China Holdings Inc
NYSE:YUMC
10.1
34%
0.3
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -38.3 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
20.4
25%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
M
Max's Group Inc
XPHS:MAXS
Average EV/EBIT: 20.8
7.1
46%
0.2
US
McDonald's Corp
NYSE:MCD
21
16%
1.3
US
Starbucks Corp
NASDAQ:SBUX
21.5
40%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
43.8
74%
0.6
UK
Compass Group PLC
LSE:CPG
20.8
88%
0.2
US
Yum! Brands Inc
NYSE:YUM
20.3
25%
0.8
CA
Restaurant Brands International Inc
NYSE:QSR
19.1
41%
0.5
US
Darden Restaurants Inc
NYSE:DRI
17.8
21%
0.8
CN
Yum China Holdings Inc
NYSE:YUMC
14.2
33%
0.4
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -32.6 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
22.5
25%
0.9

See Also

Discover More
Back to Top