AO World PLC
LSE:AO

Watchlist Manager
AO World PLC Logo
AO World PLC
LSE:AO
Watchlist
Price: 105.8 GBX 2.52% Market Closed
Market Cap: 613.1m 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 125.69 GBX. Compared to the current market price of 105.8 GBX, AO World PLC is Undervalued by 16%.

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
125.69 GBX
Undervaluation 16%
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
16.7
Forward
20.5
vs History
47
vs Industry
26
Median 3Y
8.2
Median 5Y
9.5
Industry
7.7
vs History
12
vs Industry
16
Median 3Y
-9.9
Median 5Y
-9.9
Industry
15
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
2.2
vs History
87
vs Industry
25
Median 3Y
13
Median 5Y
19.8
Industry
8.4
Forward
8.9
vs History
49
vs Industry
20
Median 3Y
17.2
Median 5Y
17.2
Industry
12.8
Forward
14.6
vs History
46
vs Industry
28
Median 3Y
8.8
Median 5Y
9.9
Industry
8.8
vs History
44
vs Industry
31
Median 3Y
9.6
Median 5Y
10.8
Industry
12.1
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
612.2m GBP 0.6 24.8 10.3 17.3
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 41.8 18.5 34.1
ZA
Naspers Ltd
JSE:NPN
838.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
205B USD 1.5 17.3 10.9 10.9
CN
Pinduoduo Inc
NASDAQ:PDD
144.6B USD 3.1 10.6 7.9 7.9
CN
Meituan
HKEX:3690
919.4B HKD 2.8 38.1 32.6 32.6
NL
Prosus NV
AEX:PRX
93.1B EUR 17.8 14.8 -563.4 -563.4
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.2 68.8 36.6 47.6
AR
Mercadolibre Inc
NASDAQ:MELI
99.3B USD 5.2 69.1 36.8 47.8
US
DoorDash Inc
NASDAQ:DASH
71.9B USD 7.1 -418 218.7 -274.3
CN
JD.Com Inc
HKEX:9618
400.9B HKD 0.3 10.7 6.4 6.4
EV/EBITDA Multiple
EBITDA Growth
UK
AO World PLC
LSE:AO
Average EV/EBITDA: 42.1
10.3
43%
US
Amazon.com Inc
NASDAQ:AMZN
18.5
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
44%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
226%
CN
Meituan
HKEX:3690
32.6
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.4 N/A
UY
MercadoLibre Inc
BMV:MELIN
36.6
152%
AR
Mercadolibre Inc
NASDAQ:MELI
36.8
152%
US
D
DoorDash Inc
NASDAQ:DASH
218.7
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
UK
AO World PLC
LSE:AO
Average EV/EBIT: 25.6
17.3
59%
US
Amazon.com Inc
NASDAQ:AMZN
34.1
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.9
53%
CN
Pinduoduo Inc
NASDAQ:PDD
7.9
236%
CN
Meituan
HKEX:3690
32.6
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -563.4 N/A
UY
MercadoLibre Inc
BMV:MELIN
47.6
178%
AR
Mercadolibre Inc
NASDAQ:MELI
47.8
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -274.3 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top