Hancock & Gore Ltd
ASX:HNG

Watchlist Manager
Hancock & Gore Ltd Logo
Hancock & Gore Ltd
ASX:HNG
Watchlist
Price: 0.285 AUD -1.72% Market Closed
Market Cap: 128.8m AUD
Have any thoughts about
Hancock & Gore Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one HNG stock under the Base Case scenario is 0.178 AUD. Compared to the current market price of 0.285 AUD, Hancock & Gore Ltd is Overvalued by 38%.

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
0.178 AUD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

N/A
P/S
P/S
Price to Sales
N/A
vs History
vs Industry
4
Median 3Y
15.9
Median 5Y
10
Industry
0.7
More Details
26.3
P/E
P/E
Price to Earnings
26.3
vs History
23
vs Industry
43
Median 3Y
21.3
Median 5Y
19.1
Industry
14.4
More Details
N/A
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
5
Median 3Y
64
Median 5Y
61.9
Industry
7.9
More Details
82.1
P/FCFE
P/FCFE
Price to FCFE
82.1
vs History
36
vs Industry
4
Median 3Y
85.9
Median 5Y
-14.4
Industry
15
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
98
vs Industry
41
Median 3Y
2
Median 5Y
2.5
Industry
1.1
More Details
N/A
EV/S
EV/S
Enterprise Value to Sales
N/A
vs History
vs Industry
8
Median 3Y
13.6
Median 5Y
8.9
Industry
0.9
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
28
Median 3Y
13.8
Median 5Y
8.9
Industry
4.2
More Details
N/A
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
24
Median 3Y
24.5
Median 5Y
15.6
Industry
8.9
More Details
N/A
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
31
Median 3Y
24.5
Median 5Y
15.6
Industry
11.6
More Details
N/A
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
6
Median 3Y
54.4
Median 5Y
52.3
Industry
8.8
More Details
5 360.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
5 360.3
vs History
4
vs Industry
5
Median 3Y
82
Median 5Y
52.3
Industry
10.2
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
98
vs Industry
35
Median 3Y
2.7
Median 5Y
2.8
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Hancock & Gore Ltd
ASX:HNG
128.8m AUD 0 26.3 0 0
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.3 13.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.4 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
21.7B GBP 2.5 17.6 192 327.1
P/S Multiple
Revenue Growth P/S to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average P/S: 2.4
Not Available 		N/A N/A
JP
Itochu Corp
TSE:8001
0.7
10%
0.1
JP
Mitsubishi Corp
TSE:8058
0.5
-3%
N/A
JP
Mitsui & Co Ltd
TSE:8031
0.6
3%
0.2
US
W
WW Grainger Inc
XMUN:GWW
3.1
20%
0.2
US
W W Grainger Inc
NYSE:GWW
3.1
20%
0.2
US
United Rentals Inc
NYSE:URI
3.2
18%
0.2
US
Fastenal Co
NASDAQ:FAST
5.7
21%
0.3
UK
F
Ferguson PLC
NYSE:FERG
1.2
19%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.8
60%
0
UK
Ashtead Group PLC
LSE:AHT
2.5
23%
0.1
P/E Multiple
Earnings Growth P/E to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average P/E: 23.5
26.3
N/A N/A
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.3
-15%
N/A
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.4
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.6
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average EV/EBITDA: 33.7
Not Available 		N/A N/A
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average EV/EBIT: 52.3
Not Available 		N/A N/A
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.1
5%
65.7

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 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.