De La Rue PLC
LSE:DLAR

Watchlist Manager
De La Rue PLC Logo
De La Rue PLC
LSE:DLAR
Watchlist
Price: 105 GBX 2.94% Market Closed
Market Cap: 205.9m GBX
Have any thoughts about
De La Rue PLC?
Write Note

Relative Value

The Relative Value of one DLAR stock under the Base Case scenario is 109.55 GBX. Compared to the current market price of 105 GBX, De La Rue PLC is Undervalued by 4%.

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.

DLAR Relative Value
Base Case
109.55 GBX
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
66
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2
Forward
0.6
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
4.3
Industry
16.1
Forward
22.5
vs History
41
vs Industry
54
Median 3Y
6.6
Median 5Y
6.5
Industry
9.6
vs History
vs Industry
Median 3Y
-12.2
Median 5Y
-4.9
Industry
15.9
vs History
6
vs Industry
4
Median 3Y
4.9
Median 5Y
2.8
Industry
1.6
vs History
22
vs Industry
56
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4
Forward
0.8
vs History
30
vs Industry
49
Median 3Y
2.8
Median 5Y
2.8
Industry
4.2
vs History
15
vs Industry
43
Median 3Y
5.4
Median 5Y
5.4
Industry
8.5
Forward
6.2
vs History
6
vs Industry
34
Median 3Y
8.9
Median 5Y
8.5
Industry
11.8
Forward
10.8
vs History
34
vs Industry
44
Median 3Y
9.9
Median 5Y
8.3
Industry
10.1
vs History
6
vs Industry
27
Median 3Y
-6.5
Median 5Y
-6.5
Industry
13.8
vs History
33
vs Industry
35
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

DLAR Competitors Multiples
De La Rue 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
De La Rue PLC
LSE:DLAR
205.2m GBP 0.7 -10.3 7.5 14.7
MY
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
225.8B MYR 782.1 32 266.2 4 091.5 10 957.4
JP
Dai Nippon Printing Co Ltd
TSE:7912
1.2T JPY 0.9 9.9 7.6 12.7
JP
Toppan Inc
TSE:7911
1.2T JPY 0.7 13.1 5.3 11.1
JP
TOPPAN Holdings Inc
SWB:TPX
4.6B EUR 0.4 8.5 2.8 5.8
US
Brady Corp
NYSE:BRC
3.5B USD 2.6 18.1 12.8 14.5
ZA
Novus Holdings Ltd
JSE:NVS
2.2B Zac 0 0 0 0
IE
Cimpress PLC
NASDAQ:CMPR
1.9B USD 0.6 12 8.3 13.2
JP
Toppan Forms Co Ltd
TSE:7862
172B JPY 0.8 35.6 7.4 13.8
CN
Hongbo Co Ltd
SZSE:002229
7.6B CNY 13.8 -90.2 -76.7 -76.7
US
Deluxe Corp
NYSE:DLX
984.6m USD 0.5 17.9 6.2 11.3
P/E Multiple
Earnings Growth P/E to Growth
UK
De La Rue PLC
LSE:DLAR
Average P/E: 4 047.6
Negative Multiple: -10.3
N/A N/A
MY
T
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
32 266.2
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
9.9
7%
1.4
JP
Toppan Inc
TSE:7911
13.1
35%
0.4
JP
TOPPAN Holdings Inc
SWB:TPX
8.5
35%
0.2
US
Brady Corp
NYSE:BRC
18.1
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
12
-6%
N/A
JP
Toppan Forms Co Ltd
TSE:7862
35.6
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -90.2 N/A N/A
US
Deluxe Corp
NYSE:DLX
17.9
527%
0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
De La Rue PLC
LSE:DLAR
Average EV/EBITDA: 461
7.5
-16%
N/A
MY
T
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
4 091.5
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
7.6
22%
0.3
JP
Toppan Inc
TSE:7911
5.3
33%
0.2
JP
TOPPAN Holdings Inc
SWB:TPX
2.8
33%
0.1
US
Brady Corp
NYSE:BRC
12.8
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
8.3
49%
0.2
JP
Toppan Forms Co Ltd
TSE:7862
7.4
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -76.7 N/A N/A
US
Deluxe Corp
NYSE:DLX
6.2
19%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
De La Rue PLC
LSE:DLAR
Average EV/EBIT: 1 228.3
14.7
14%
1
MY
T
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
10 957.4
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
12.7
N/A N/A
JP
Toppan Inc
TSE:7911
11.1
N/A N/A
JP
TOPPAN Holdings Inc
SWB:TPX
5.8
N/A N/A
US
Brady Corp
NYSE:BRC
14.5
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
13.2
42%
0.3
JP
Toppan Forms Co Ltd
TSE:7862
13.8
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -76.7 N/A N/A
US
Deluxe Corp
NYSE:DLX
11.3
13%
0.9

See Also

Discover More
Back to Top