CLS Holdings PLC
LSE:CLI

Watchlist Manager
CLS Holdings PLC Logo
CLS Holdings PLC
LSE:CLI
Watchlist
Price: 77.3 GBX -1.02% Market Closed
Market Cap: 307.2m GBX
Have any thoughts about
CLS Holdings PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one CLI stock under the Base Case scenario is 328.19 GBX. Compared to the current market price of 77.3 GBX, CLS Holdings PLC is Undervalued by 76%.

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.

CLI Relative Value
Base Case
328.19 GBX
Undervaluation 76%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2
P/S
P/S
Price to Sales
2
vs History
93
vs Industry
56
Median 3Y
3.9
Median 5Y
5
Industry
3.6
Forward
2.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
59
Median 3Y
-1.6
Median 5Y
5.3
Industry
16.7
Forward
7.5
More Details
7.3
P/OCF
P/OCF
Price to OCF
7.3
vs History
85
vs Industry
44
Median 3Y
12.4
Median 5Y
14.7
Industry
10.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
15
Median 3Y
4.1
Median 5Y
5.3
Industry
13.3
More Details
0.4
P/B
P/B
Price to Book Value
0.4
vs History
82
vs Industry
71
Median 3Y
0.5
Median 5Y
0.6
Industry
0.8
More Details
6.6
EV/S
EV/S
Enterprise Value to Sales
6.6
vs History
96
vs Industry
41
Median 3Y
9.3
Median 5Y
9.7
Industry
6.6
Forward
7.5
More Details
8.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.8
vs History
96
vs Industry
51
Median 3Y
12
Median 5Y
12.2
Industry
11.9
More Details
12.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.6
vs History
96
vs Industry
42
Median 3Y
16.8
Median 5Y
17.3
Industry
15.8
Forward
12.5
More Details
12.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.7
vs History
96
vs Industry
45
Median 3Y
16.9
Median 5Y
17.4
Industry
19
Forward
12.7
More Details
24.2
EV/OCF
EV/OCF
Enterprise Value to OCF
24.2
vs History
84
vs Industry
22
Median 3Y
31.2
Median 5Y
31.5
Industry
18.5
More Details
24.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
24.4
vs History
85
vs Industry
24
Median 3Y
32.3
Median 5Y
32.2
Industry
20.1
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
84
vs Industry
58
Median 3Y
0.6
Median 5Y
0.6
Industry
0.7
More Details

Multiples Across Competitors

CLI Competitors Multiples
CLS Holdings PLC 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
UK
CLS Holdings PLC
LSE:CLI
307.2m GBP 2 -1.5 12.6 12.7
DE
Vonovia SE
XETRA:VNA
24B EUR 49.8 -8.5 -35.3 -31.6
PH
SM Prime Holdings Inc
XPHS:SMPH
725.7B PHP 5.5 17 12.9 15.8
HK
Swire Properties Ltd
HKEX:1972
91.8B HKD 6.3 41.6 14.9 14.9
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
76.3B CNY 5.5 28.4 25.3 25.3
SG
Capitaland Investment Ltd
SGX:9CI
13.2B SGD 4.7 73 22.8 26.7
BM
Hongkong Land Holdings Ltd
SGX:H78
9.6B USD 4.5 -8.9 22.7 23.2
IL
Azrieli Group Ltd
TASE:AZRG
35.2B ILS 11.4 16.9 17.7 18.1
DE
Deutsche Wohnen SE
XETRA:DWNI
9.1B EUR 7.6 -36.9 16.1 23.2
SE
Sagax AB
STO:SAGA A
104.1B SEK 21.6 27.2 34.1 34.1
CH
Swiss Prime Site AG
SIX:SPSN
7.5B CHF 11.3 40.7 30.2 30.7
P/E Multiple
Earnings Growth P/E to Growth
UK
CLS Holdings PLC
LSE:CLI
Average P/E: 35
Negative Multiple: -1.5 		N/A N/A
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -8.5 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
17
35%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
41.6
225%
0.2
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
28.4
59%
0.5
SG
Capitaland Investment Ltd
SGX:9CI
73
393%
0.2
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -8.9 N/A N/A
IL
Azrieli Group Ltd
TASE:AZRG
16.9
-36%
N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -36.9 N/A N/A
SE
S
Sagax AB
STO:SAGA A
27.2
N/A N/A
CH
Swiss Prime Site AG
SIX:SPSN
40.7
34%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
CLS Holdings PLC
LSE:CLI
Average EV/EBITDA: 20.9
12.6
6%
2.2
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -35.3 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
12.9
32%
0.4
HK
S
Swire Properties Ltd
HKEX:1972
14.9
27%
0.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.3
202%
0.1
SG
Capitaland Investment Ltd
SGX:9CI
22.8
74%
0.3
BM
Hongkong Land Holdings Ltd
SGX:H78
22.7
7%
3
IL
Azrieli Group Ltd
TASE:AZRG
17.7
39%
0.5
DE
Deutsche Wohnen SE
XETRA:DWNI
16.1
21%
0.8
SE
S
Sagax AB
STO:SAGA A
34.1
55%
0.6
CH
Swiss Prime Site AG
SIX:SPSN
30.2
14%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
CLS Holdings PLC
LSE:CLI
Average EV/EBIT: 22.5
12.7
11%
1.2
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -31.6 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
15.8
34%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
14.9
26%
0.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.3
157%
0.2
SG
Capitaland Investment Ltd
SGX:9CI
26.7
105%
0.3
BM
Hongkong Land Holdings Ltd
SGX:H78
23.2
1%
42.7
IL
Azrieli Group Ltd
TASE:AZRG
18.1
44%
0.4
DE
Deutsche Wohnen SE
XETRA:DWNI
23.2
308%
0.1
SE
S
Sagax AB
STO:SAGA A
34.1
71%
0.5
CH
Swiss Prime Site AG
SIX:SPSN
30.7
23%
1.3

See Also

Summary
CLI intrinsic value, competitors valuation, and company profile.
DCF Valuation
CLI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CLI stock valuation using valuation multiples.
Wall Street Estimates
CLI 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
CLI 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 210,400+ 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.