Dar Global PLC (LSE:DAR)

Watchlist Manager

Watchlist

Price: 7.6 USD -7.88%

Market Cap: 1.4B USD

Have any thoughts about
Dar Global PLC?

Write Note

Section:

Relative Value

The Relative Value of one DAR stock under the Base Case scenario is 7.75 USD. Compared to the current market price of 7.6 USD, Dar Global PLC is Undervalued by 2%.

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.

What is Relative Valuation?

How is Relative Value calculated?

DAR Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

4.6

P/S

vs History	26
vs Industry	65

Median 5Y

2.2

Industry

3.6

Forward

More Details

27.6

P/E

vs History	26
vs Industry	46

Median 5Y

13.2

Industry

16.7

Forward

22.6

More Details

100.2

P/OCF

vs History	0
vs Industry

Median 5Y

-22.8

Industry

10.9

More Details

8.7

P/FCFE

vs History	26
vs Industry	15

Median 5Y

4.2

Industry

13.3

More Details

P/B

vs History	4
vs Industry	25

Median 5Y

1.7

Industry

0.8

More Details

EV/S

vs History	26
vs Industry	75

Median 5Y

1.6

Industry

6.6

Forward

4.4

More Details

10.4

EV/GP

vs History	26
vs Industry	77

Median 5Y

4.2

Industry

11.9

More Details

21.7

EV/EBITDA

vs History	26
vs Industry	64

Median 5Y

8.8

Industry

15.8

Forward

18.9

More Details

23.5

EV/EBIT

vs History	26
vs Industry	63

Median 5Y

9.5

Industry

Forward

19.7

More Details

87.7

EV/OCF

vs History	0
vs Industry

Median 5Y

-19.3

Industry

18.5

More Details

Negative

EV/FCFF

vs History
vs Industry

Median 5Y

-46.3

Industry

20.1

More Details

1.9

EV/IC

vs History	69
vs Industry	29

Median 5Y

1.1

Industry

0.7

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK	D	Dar Global PLC LSE:DAR	1.4B USD	4.6	27.6	21.7	23.5
HK		China Resources Land Ltd HKEX:1109	160.1B HKD	0.6	5.4	4.2	4.2
HK		China Overseas Land & Investment Ltd HKEX:688	135.7B HKD	0.6	5.7	7.5	7.5
IN		Macrotech Developers Ltd NSE:LODHA	1.4T INR	11.5	69.3	42.3	46.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	109.4B CNY	0.3	16.4	17.7	17.7
HK		Henderson Land Development Co Ltd HKEX:12	112.1B HKD	3.9	17.3	24.9	24.9
HK		CK Asset Holdings Ltd HKEX:1113	108.8B HKD	2.4	7	10.6	10.6
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	94.1B CNY	0.5	24.6	37.9	37.9
CN		China Vanke Co Ltd SZSE:000002	90.8B CNY	0.2	-4.7	-38.8	-38.8
IN		Oberoi Realty Ltd NSE:OBEROIRLTY	822.6B INR	16.1	35.4	27.9	28.6
IN		Godrej Properties Ltd NSE:GODREJPROP	802.9B INR	22.4	57.8	-6 444.6	-1 000.4

				Revenue Growth	P/S to Growth
UK	D	Dar Global PLC LSE:DAR	Average P/S: 5.8 4.6	47%	0.1
HK		China Resources Land Ltd HKEX:1109	0.6	10%	0.1
HK		China Overseas Land & Investment Ltd HKEX:688	0.6	5%	0.1
IN		Macrotech Developers Ltd NSE:LODHA	11.5	103%	0.1
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.3	-3%	N/A
HK		Henderson Land Development Co Ltd HKEX:12	3.9	17%	0.2
HK		CK Asset Holdings Ltd HKEX:1113	2.4	47%	0.1
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.5	7%	0.1
CN		China Vanke Co Ltd SZSE:000002	0.2	-35%	N/A
IN		Oberoi Realty Ltd NSE:OBEROIRLTY	16.1	102%	0.2
IN		Godrej Properties Ltd NSE:GODREJPROP	22.4	222%	0.1

				Earnings Growth	P/E to Growth
UK	D	Dar Global PLC LSE:DAR	Average P/E: 26.6 27.6	42%	0.7
HK		China Resources Land Ltd HKEX:1109	5.4	-7%	N/A
HK		China Overseas Land & Investment Ltd HKEX:688	5.7	-7%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	69.3	171%	0.4
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	16.4	3%	5.6
HK		Henderson Land Development Co Ltd HKEX:12	17.3	33%	0.5
HK		CK Asset Holdings Ltd HKEX:1113	7	-6%	N/A
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	24.6	23%	1.1
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -4.7	-64%	N/A
IN		Oberoi Realty Ltd NSE:OBEROIRLTY	35.4	92%	0.4
IN		Godrej Properties Ltd NSE:GODREJPROP	57.8	256%	0.2

				EBITDA Growth	EV/EBITDA to Growth
UK	D	Dar Global PLC LSE:DAR	Average EV/EBITDA: 21.6 21.7	67%	0.3
HK		China Resources Land Ltd HKEX:1109	4.2	11%	0.4
HK		China Overseas Land & Investment Ltd HKEX:688	7.5	1%	9.7
IN		Macrotech Developers Ltd NSE:LODHA	42.3	110%	0.4
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	17.7	12%	1.5
HK		Henderson Land Development Co Ltd HKEX:12	24.9	15%	1.7
HK		CK Asset Holdings Ltd HKEX:1113	10.6	52%	0.2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	37.9	64%	0.6
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -38.8	-41%	N/A
IN		Oberoi Realty Ltd NSE:OBEROIRLTY	27.9	102%	0.3
IN		Godrej Properties Ltd NSE:GODREJPROP	Negative Multiple: -6 444.6	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
UK	D	Dar Global PLC LSE:DAR	Average EV/EBIT: 22.3 23.5	51%	0.5
HK		China Resources Land Ltd HKEX:1109	4.2	5%	0.9
HK		China Overseas Land & Investment Ltd HKEX:688	7.5	0%	28.7
IN		Macrotech Developers Ltd NSE:LODHA	46.2	119%	0.4
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	17.7	-3%	N/A
HK		Henderson Land Development Co Ltd HKEX:12	24.9	1%	39.6
HK		CK Asset Holdings Ltd HKEX:1113	10.6	41%	0.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	37.9	15%	2.5
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -38.8	-51%	N/A
IN		Oberoi Realty Ltd NSE:OBEROIRLTY	28.6	101%	0.3
IN		Godrej Properties Ltd NSE:GODREJPROP	Negative Multiple: -1 000.4	N/A	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.21 USD -0.55%
	Mohawk Industries Inc NYSE:MHK	118.93 USD -0.19%
	Ardmore Shipping Corp NYSE:ASC	11.79 USD 4.24%
	ASGN Inc NYSE:ASGN	83.54 USD -0.39%
	Skyworks Solutions Inc NASDAQ:SWKS	89.48 USD 0.82%
	Weatherford International PLC NASDAQ:WFRD	68.21 USD 1.65%

	Johnson & Johnson NYSE:JNJ	143.73 USD -0.51%
	Bank of America Corp NYSE:BAC	43.765 USD -0.92%
	Mastercard Inc NYSE:MA	525.984 USD -0.39%
	Salesforce Inc NYSE:CRM	340.555 USD -0.9%
	Abbvie Inc NYSE:ABBV	176.2 USD 0.35%
	Home Depot Inc NYSE:HD	391.12 USD -0.38%

	Arista Networks Inc NYSE:ANET	113.43 USD 0.55%
	Visa Inc NYSE:V	316.16 USD -0.49%
	Texas Pacific Land Corp NYSE:TPL	1 120.07 USD -1.15%
	KLA Corp NASDAQ:KLAC	641.98 USD 2%
	Manhattan Associates Inc NASDAQ:MANH	277.36 USD -1.03%
	Pinduoduo Inc NASDAQ:PDD	99.6 USD 0.09%

	Salesforce Inc NYSE:CRM	340.555 USD -0.9%
	Accenture PLC NYSE:ACN	358.34 USD -2.19%
	ServiceNow Inc NYSE:NOW	1 086.11 USD -0.47%
	EOG Resources Inc NYSE:EOG	118.98 USD -0.05%
	Copart Inc NASDAQ:CPRT	58.11 USD -0.19%
	Applied Materials Inc NASDAQ:AMAT	166.14 USD 1.56%

Dar Global PLC
LSE:DAR

Relative Value

Valuation Multiples

Multiples Across Competitors

DAR Competitors Multiples
Dar Global PLC Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	3.17 8.5
Price Target

Dar Global PLC LSE:DAR

Relative Value

Valuation Multiples

Multiples Across Competitors

DAR Competitors Multiples Dar Global PLC Competitors

See Also

Company

Help

Tools

Stocks

Dar Global PLC
LSE:DAR

DAR Competitors Multiples
Dar Global PLC Competitors