AO World PLC
LSE:AO

Watchlist Manager
AO World PLC Logo
AO World PLC
LSE:AO
Watchlist
Price: 110.4 GBX -0.9% Market Closed
Market Cap: 634.9m GBX

Relative Value

The Relative Value of one AO stock under the Base Case scenario is 142.33 GBX. Compared to the current market price of 110.4 GBX, AO World PLC is Undervalued by 22%.

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
142.33 GBX
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
44
Median 3Y
0.5
Median 5Y
0.5
Industry
0.6
Forward
0.5
vs History
20
vs Industry
23
Median 3Y
23.3
Median 5Y
22.1
Industry
17.2
Forward
17.5
vs History
65
vs Industry
34
Median 3Y
9.2
Median 5Y
8.9
Industry
8.6
vs History
46
vs Industry
25
Median 3Y
13.6
Median 5Y
12.9
Industry
17.6
vs History
66
vs Industry
15
Median 3Y
4.2
Median 5Y
4.4
Industry
1.7
vs History
52
vs Industry
50
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
65
vs Industry
41
Median 3Y
2.2
Median 5Y
2.2
Industry
2.4
vs History
85
vs Industry
32
Median 3Y
9.6
Median 5Y
12.2
Industry
8.7
Forward
7.5
vs History
66
vs Industry
28
Median 3Y
15.1
Median 5Y
16.3
Industry
13.3
Forward
11.8
vs History
65
vs Industry
38
Median 3Y
9.5
Median 5Y
9.2
Industry
10
vs History
65
vs Industry
39
Median 3Y
11
Median 5Y
10.5
Industry
14.2
vs History
15
vs Industry
11
Median 3Y
3.2
Median 5Y
3.1
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
640.3m GBP 0.5 53.8 8.6 14.6
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.7 33.4 18.2 33
ZA
Naspers Ltd
JSE:NPN
894.9B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
408.6B USD 2.8 22.7 23.6 23.6
CN
PDD Holdings Inc
NASDAQ:PDD
154.3B USD 2.6 10.5 7.1 7.1
NL
Prosus NV
AEX:PRX
131.5B EUR 22.4 11.4 629.7 629.7
AR
Mercadolibre Inc
NASDAQ:MELI
104.8B USD 4 50.4 26.4 32.5
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.4 26.3 32.5
US
DoorDash Inc
NASDAQ:DASH
92.9B USD 7.4 107.6 69.4 131.4
CN
Meituan
HKEX:3690
620.3B HKD 1.5 -279 -172.9 -172.9
CN
JD.Com Inc
HKEX:9618
368.5B HKD 0.3 10.2 10.9 10.9
P/S Multiple
Revenue Growth P/S to Growth
UK
AO World PLC
LSE:AO
Average P/S: 4.9
0.5
10%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.7
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.8
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
22.4
27%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.4
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
UK
AO World PLC
LSE:AO
Average P/E: 39
53.8
66%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
33.4
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.7
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
10.5
10%
1.1
NL
Prosus NV
AEX:PRX
11.4
3%
3.8
AR
Mercadolibre Inc
NASDAQ:MELI
50.4
32%
1.6
UY
MercadoLibre Inc
BMV:MELIN
50.4
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
107.6
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -279
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.2
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
AO World PLC
LSE:AO
Average EV/EBITDA: 91.1
8.6
14%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
18.2
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.6
13%
1.8
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
13%
0.5
NL
Prosus NV
AEX:PRX
629.7
75%
8.4
AR
Mercadolibre Inc
NASDAQ:MELI
26.4
31%
0.9
UY
MercadoLibre Inc
BMV:MELIN
26.3
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
69.4
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -172.9
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
AO World PLC
LSE:AO
Average EV/EBIT: 101.7
14.6
20%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
33
23%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.6
14%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
7.1
13%
0.5
NL
Prosus NV
AEX:PRX
629.7
97%
6.5
AR
Mercadolibre Inc
NASDAQ:MELI
32.5
31%
1
UY
MercadoLibre Inc
BMV:MELIN
32.5
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
131.4
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -172.9
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
4%
2.7