Grainger PLC
LSE:GRI

Watchlist Manager
Grainger PLC Logo
Grainger PLC
LSE:GRI
Watchlist
Price: 193.4 GBX -0.51% Market Closed
Market Cap: 1.4B GBX

Relative Value

The Relative Value of one GRI stock under the Base Case scenario is 397.16 GBX. Compared to the current market price of 193.4 GBX, Grainger PLC is Undervalued by 51%.

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.

GRI Relative Value
Base Case
397.16 GBX
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
26
Median 3Y
7.5
Median 5Y
7.4
Industry
3.9
Forward
9.3
vs History
82
vs Industry
10
Median 3Y
11.8
Median 5Y
14.8
Industry
16.4
Forward
20.8
vs History
60
vs Industry
36
Median 3Y
11.4
Median 5Y
14.3
Industry
11.3
vs History
vs Industry
2
Median 3Y
-13.5
Median 5Y
-12.5
Industry
12.9
vs History
92
vs Industry
47
Median 3Y
0.9
Median 5Y
1
Industry
0.9
vs History
38
vs Industry
17
Median 3Y
14.5
Median 5Y
12.8
Industry
6.9
Forward
18.6
vs History
92
vs Industry
11
Median 3Y
19.3
Median 5Y
19.3
Industry
12.5
vs History
92
vs Industry
8
Median 3Y
25.2
Median 5Y
25.7
Industry
15.9
Forward
23.2
vs History
92
vs Industry
10
Median 3Y
25.5
Median 5Y
26
Industry
19.3
Forward
21.9
vs History
46
vs Industry
29
Median 3Y
22.6
Median 5Y
23.2
Industry
18.7
vs History
vs Industry
Median 3Y
-27.2
Median 5Y
-24.7
Industry
21
vs History
92
vs Industry
37
Median 3Y
0.9
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

GRI Competitors Multiples
Grainger 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
Grainger PLC
LSE:GRI
1.4B GBP 6.7 7.1 22.2 22.5
DE
Vonovia SE
XETRA:VNA
21.4B EUR 4.1 7.7 22.3 27.1
BM
Hongkong Land Holdings Ltd
SGX:H78
17.3B USD 9.7 -52.3 30.3 30.9
HK
Swire Properties Ltd
HKEX:1972
128.7B HKD 8.1 -34.2 20.2 20.2
IL
Azrieli Group Ltd
TASE:AZRG
49B ILS 8 18.5 19.9 20.1
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
96.1B CNY 5.3 22.9 19.3 19.3
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
102.5B HKD 5.2 24.4 16.9 16.9
CH
Swiss Prime Site AG
SIX:SPSN
9.7B CHF 15.6 26.9 34.1 34.7
PH
SM Prime Holdings Inc
XPHS:SMPH
679.3B PHP 4.7 13.9 10.9 13.2
SG
Capitaland Investment Ltd
SGX:9CI
14.6B SGD 5.9 33.6 27.8 34.4
SE
Sagax AB
STO:SAGA A
93.9B SEK 17.7 28.9 30.2 30.2