Hancock & Gore Ltd
ASX:HNG

Watchlist Manager
Hancock & Gore Ltd Logo
Hancock & Gore Ltd
ASX:HNG
Watchlist
Price: 0.26 AUD Market Closed
Market Cap: 117.8m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one HNG stock under the Base Case scenario is 0.02 AUD. Compared to the current market price of 0.26 AUD, Hancock & Gore Ltd is Overvalued by 90%.

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.

HNG Relative Value
Base Case
0.02 AUD
Overvaluation 90%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

21.9
P/S
P/S
Price to Sales
21.9
vs History
22
vs Industry
3
Median 3Y
18.8
Median 5Y
13.6
Industry
0.7
More Details
24
P/E
P/E
Price to Earnings
24
vs History
23
vs Industry
20
Median 3Y
23.1
Median 5Y
19.2
Industry
14.1
More Details
76.7
P/OCF
P/OCF
Price to OCF
76.7
vs History
50
vs Industry
3
Median 3Y
89.9
Median 5Y
78.1
Industry
8.1
More Details
1 058.7
P/FCFE
P/FCFE
Price to FCFE
1 058.7
vs History
9
vs Industry
0
Median 3Y
114.9
Median 5Y
-12.4
Industry
15
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
98
vs Industry
41
Median 3Y
2
Median 5Y
2.4
Industry
1.1
More Details
14.9
EV/S
EV/S
Enterprise Value to Sales
14.9
vs History
33
vs Industry
5
Median 3Y
15.3
Median 5Y
10.7
Industry
0.9
More Details
19.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
19.5
vs History
28
vs Industry
12
Median 3Y
19.1
Median 5Y
10.7
Industry
4.1
More Details
1 014.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
1 014.5
vs History
9
vs Industry
0
Median 3Y
35.3
Median 5Y
17.8
Industry
8.5
More Details
1 014.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
1 014.5
vs History
9
vs Industry
0
Median 3Y
35.3
Median 5Y
17.8
Industry
11.1
More Details
52.1
EV/OCF
EV/OCF
Enterprise Value to OCF
52.1
vs History
57
vs Industry
5
Median 3Y
68.4
Median 5Y
56.6
Industry
9.1
More Details
51.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
51.6
vs History
53
vs Industry
8
Median 3Y
67.6
Median 5Y
53
Industry
10.8
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
98
vs Industry
36
Median 3Y
2.7
Median 5Y
2.7
Industry
0.9
More Details

Multiples Across Competitors

HNG Competitors Multiples
Hancock & Gore Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Hancock & Gore Ltd
ASX:HNG
117.8m AUD 21.9 24 1 014.5 1 014.5
JP
Mitsubishi Corp
TSE:8058
11T JPY 0.6 10.1 15 38
JP
Itochu Corp
TSE:8001
10.1T JPY 0.7 11.7 11.2 18
JP
Mitsui & Co Ltd
TSE:8031
8.6T JPY 0.6 8.7 14.2 24
US
W W Grainger Inc
NYSE:GWW
47.9B USD 2.8 25.1 17 18.5
US
WW Grainger Inc
XMUN:GWW
44.3B EUR 2.8 25 17 18.5
US
Fastenal Co
NASDAQ:FAST
44.2B USD 5.9 38.4 26.1 29.2
US
United Rentals Inc
NYSE:URI
42.7B USD 2.8 16.6 7.8 13.4
US
Ferguson Enterprises Inc
NYSE:FERG
33B USD 4.8 118.9 83.8 87.8
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.6T INR 2.9 71.4 23.1 30.9
JP
Sumitomo Corp
TSE:8053
4.4T JPY 0.6 11 10.7 16.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average EV/EBITDA: 112.8
1 014.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
15
-2%
N/A
JP
Itochu Corp
TSE:8001
11.2
5%
2.2
JP
Mitsui & Co Ltd
TSE:8031
14.2
3%
4.7
US
W W Grainger Inc
NYSE:GWW
17
7%
2.4
US
W
WW Grainger Inc
XMUN:GWW
17
7%
2.4
US
Fastenal Co
NASDAQ:FAST
26.1
9%
2.9
US
United Rentals Inc
NYSE:URI
7.8
6%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
83.8
959%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.1
26%
0.9
JP
Sumitomo Corp
TSE:8053
10.7
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average EV/EBIT: 119
1 014.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
38
N/A N/A
JP
Itochu Corp
TSE:8001
18
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24
N/A N/A
US
W W Grainger Inc
NYSE:GWW
18.5
7%
2.6
US
W
WW Grainger Inc
XMUN:GWW
18.5
7%
2.6
US
Fastenal Co
NASDAQ:FAST
29.2
9%
3.2
US
United Rentals Inc
NYSE:URI
13.4
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
87.8
972%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
30.9
27%
1.1
JP
Sumitomo Corp
TSE:8053
16.6
N/A N/A

See Also

Summary
HNG intrinsic value, competitors valuation, and company profile.
DCF Valuation
HNG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HNG stock valuation using valuation multiples.
Wall Street Estimates
HNG 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
HNG 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 241,400+ 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

© 2025 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.