B

Baltic Classifieds Group PLC
LSE:BCG

Watchlist Manager
Baltic Classifieds Group PLC
LSE:BCG
Watchlist
Price: 198.2 GBX 2.16%
Market Cap: 956.5m GBX

Relative Value

The Relative Value of one BCG stock under the Base Case scenario is 32.82 GBX. Compared to the current market price of 198.2 GBX, Baltic Classifieds Group PLC is Overvalued by 83%.

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.

BCG Relative Value
Base Case
32.82 GBX
Overvaluation 83%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
4
Median 3Y
20.1
Median 5Y
17.1
Industry
1.5
Forward
0.1
vs History
57
vs Industry
10
Median 3Y
45.9
Median 5Y
39.6
Industry
17.1
Forward
0.2
vs History
57
vs Industry
11
Median 3Y
28.8
Median 5Y
25
Industry
11.1
vs History
54
vs Industry
11
Median 3Y
47.9
Median 5Y
42.2
Industry
15.3
vs History
61
vs Industry
10
Median 3Y
4.1
Median 5Y
3.5
Industry
1.8
vs History
vs Industry
2
Median 3Y
54
Median 5Y
24.2
Industry
1.6
Forward
-0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
vs Industry
5
Median 3Y
70.4
Median 5Y
31.1
Industry
8.8
Forward
-0.1
vs History
vs Industry
4
Median 3Y
95.9
Median 5Y
37.4
Industry
12.4
Forward
-0.1
vs History
vs Industry
5
Median 3Y
76
Median 5Y
34.9
Industry
10.4
vs History
vs Industry
6
Median 3Y
76.4
Median 5Y
35.1
Industry
12.5
vs History
vs Industry
4
Median 3Y
11.7
Median 5Y
12.1
Industry
1.5

Multiples Across Competitors

BCG Competitors Multiples
Baltic Classifieds Group 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
Baltic Classifieds Group PLC
LSE:BCG
956.5m GBP 12.8 22.2 -15.1 -17.3
US
Alphabet Inc
NASDAQ:GOOGL
4T USD 10.3 31.9 27.1 31.4
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.7 28 16.3 19.8
CN
Tencent Holdings Ltd
HKEX:700
5.7T HKD 7 23.4 21.7 21.7
CN
Baidu Inc
NASDAQ:BIDU
50.3B USD 2.7 41.8 23.1 23.1
CN
Kuaishou Technology
HKEX:1024
342.1B HKD 2.2 17.6 13.9 13.9
JP
LY Corp
XMUN:YOJ
32.5B EUR 3 29.2 20.3 31.7
KR
Naver Corp
KRX:035420
38.1T KRW 3.2 17.4 14.8 14.8
NL
Nebius Group NV
NASDAQ:NBIS
24.7B USD 5 656.5 8 936.2 -6 559.1 -3 743.5
JP
Z Holdings Corp
TSE:4689
2.9T JPY 1.4 14 13.6 21.2
US
Pinterest Inc
NYSE:PINS
18.4B USD 4.5 9.3 51.5 56.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
B
Baltic Classifieds Group PLC
LSE:BCG
Average EV/EBITDA: 22.5
Negative Multiple: -15.1
11%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.1
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.3
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
21.7
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
23.1
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
13.9
24%
0.6
JP
L
LY Corp
XMUN:YOJ
20.3
12%
1.7
KR
Naver Corp
KRX:035420
14.8
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -6 559.1 N/A N/A
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
US
Pinterest Inc
NYSE:PINS
51.5
109%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
B
Baltic Classifieds Group PLC
LSE:BCG
Average EV/EBIT: 26
Negative Multiple: -17.3
17%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
31.4
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
19.8
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
21.7
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
23.1
1%
23.1
CN
Kuaishou Technology
HKEX:1024
13.9
30%
0.5
JP
L
LY Corp
XMUN:YOJ
31.7
N/A N/A
KR
Naver Corp
KRX:035420
14.8
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 743.5 N/A N/A
JP
Z Holdings Corp
TSE:4689
21.2
N/A N/A
US
Pinterest Inc
NYSE:PINS
56.1
61%
0.9