AO World PLC
LSE:AO

Watchlist Manager
AO World PLC Logo
AO World PLC
LSE:AO
Watchlist
Price: 104.2 GBX -2.8% Market Closed
Market Cap: 603.9m GBX
Have any thoughts about
AO World PLC?
Write Note

Relative Value

The Relative Value of one AO stock under the Base Case scenario is 126.27 GBX. Compared to the current market price of 104.2 GBX, AO World PLC is Undervalued by 17%.

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.

AO Relative Value
Base Case
126.27 GBX
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
39
Median 3Y
0.4
Median 5Y
0.5
Industry
0.6
Forward
0.5
vs History
39
vs Industry
17
Median 3Y
-10.7
Median 5Y
19.4
Industry
16.8
Forward
20.2
vs History
47
vs Industry
26
Median 3Y
8.2
Median 5Y
9.5
Industry
7.8
vs History
12
vs Industry
16
Median 3Y
-9.9
Median 5Y
-9.9
Industry
15.3
vs History
68
vs Industry
12
Median 3Y
4.5
Median 5Y
4.8
Industry
1.6
vs History
36
vs Industry
43
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
44
vs Industry
34
Median 3Y
2.2
Median 5Y
2.5
Industry
2.3
vs History
87
vs Industry
25
Median 3Y
13
Median 5Y
19.8
Industry
8.6
Forward
8.8
vs History
49
vs Industry
20
Median 3Y
17.3
Median 5Y
17.3
Industry
13
Forward
14.3
vs History
46
vs Industry
28
Median 3Y
8.8
Median 5Y
9.9
Industry
8.9
vs History
44
vs Industry
31
Median 3Y
9.6
Median 5Y
10.8
Industry
12.2
vs History
30
vs Industry
9
Median 3Y
2.6
Median 5Y
2.7
Industry
1.1

Multiples Across Competitors

AO Competitors Multiples
AO World PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
AO World PLC
LSE:AO
602.9m GBP 0.6 24.4 10.2 17
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.5 44 19.5 36
ZA
Naspers Ltd
JSE:NPN
842.2B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
219.8B USD 1.7 22.8 12.3 12.3
CN
Pinduoduo Inc
NASDAQ:PDD
158B USD 3.3 11.6 8.8 8.8
CN
Meituan
HKEX:3690
960.6B HKD 2.9 39.5 34.2 34.2
AR
Mercadolibre Inc
NASDAQ:MELI
99.8B USD 5.3 69.5 37 48.1
NL
Prosus NV
AEX:PRX
91.9B EUR 17.8 14.8 -563.6 -563.6
UY
MercadoLibre Inc
BMV:MELIN
2.1T MXN 5.3 69.7 37.1 48.2
US
DoorDash Inc
NASDAQ:DASH
73.3B USD 7.2 -426 223.2 -280
CN
JD.Com Inc
HKEX:9618
411.1B HKD 0.3 12.3 7 7
EV/EBITDA Multiple
EBITDA Growth
UK
AO World PLC
LSE:AO
Average EV/EBITDA: 43.3
10.2
43%
US
Amazon.com Inc
NASDAQ:AMZN
19.5
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.3
44%
CN
Pinduoduo Inc
NASDAQ:PDD
8.8
226%
CN
Meituan
HKEX:3690
34.2
327%
AR
Mercadolibre Inc
NASDAQ:MELI
37
152%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.6 N/A
UY
MercadoLibre Inc
BMV:MELIN
37.1
152%
US
D
DoorDash Inc
NASDAQ:DASH
223.2
N/A
CN
JD.Com Inc
HKEX:9618
7
70%
EV/EBIT Multiple
EBIT Growth
UK
AO World PLC
LSE:AO
Average EV/EBIT: 26.5
17
59%
US
Amazon.com Inc
NASDAQ:AMZN
36
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.3
53%
CN
Pinduoduo Inc
NASDAQ:PDD
8.8
236%
CN
Meituan
HKEX:3690
34.2
516%
AR
Mercadolibre Inc
NASDAQ:MELI
48.1
178%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.6 N/A
UY
MercadoLibre Inc
BMV:MELIN
48.2
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -280 N/A
CN
JD.Com Inc
HKEX:9618
7
84%

See Also

Discover More
Back to Top