Hill & Smith Holdings PLC
LSE:HILS

Watchlist Manager
Hill & Smith Holdings PLC Logo
Hill & Smith Holdings PLC
LSE:HILS
Watchlist
Price: 1 888 GBX 0.64%
Market Cap: 1.5B GBX
Have any thoughts about
Hill & Smith Holdings PLC?
Write Note

Relative Value

The Relative Value of one HILS stock under the Base Case scenario is 2 656.17 GBX. Compared to the current market price of 1 888 GBX, Hill & Smith Holdings PLC is Undervalued by 29%.

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.

HILS Relative Value
Base Case
2 656.17 GBX
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
48
Median 3Y
1.8
Median 5Y
1.7
Industry
1.7
Forward
1.7
vs History
52
vs Industry
9
Median 3Y
21.4
Median 5Y
22.1
Industry
15.4
Forward
15.7
vs History
65
vs Industry
12
Median 3Y
16.1
Median 5Y
15.2
Industry
9.1
vs History
53
vs Industry
11
Median 3Y
39.3
Median 5Y
21.9
Industry
15
vs History
15
vs Industry
14
Median 3Y
3.4
Median 5Y
3.3
Industry
1.4
vs History
7
vs Industry
48
Median 3Y
1.9
Median 5Y
1.9
Industry
2.1
Forward
1.8
vs History
15
vs Industry
44
Median 3Y
5
Median 5Y
5
Industry
7.2
vs History
26
vs Industry
14
Median 3Y
10.5
Median 5Y
10.6
Industry
9.9
Forward
9.4
vs History
50
vs Industry
13
Median 3Y
14.2
Median 5Y
14.9
Industry
12.6
Forward
11.6
vs History
71
vs Industry
13
Median 3Y
18.1
Median 5Y
16.8
Industry
10.3
vs History
80
vs Industry
11
Median 3Y
25.2
Median 5Y
22.9
Industry
13
vs History
6
vs Industry
19
Median 3Y
2.6
Median 5Y
2.4
Industry
1.3

Multiples Across Competitors

HILS Competitors Multiples
Hill & Smith Holdings 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
Hill & Smith Holdings PLC
LSE:HILS
1.5B GBP 1.8 19.8 10.1 13.4
ZA
Kumba Iron Ore Ltd
JSE:KIO
105.8B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
234.2B BRL 1.1 4.9 3.3 4
AU
Fortescue Metals Group Ltd
ASX:FMG
56.6B AUD 1.9 6.2 4.2 4.2
AU
Fortescue Ltd
XMUN:FVJ
33.8B EUR 1.9 6.2 4.2 4.2
US
Nucor Corp
NYSE:NUE
27.6B USD 0.7 8.2 4.6 5.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.2T INR 1.3 45 11.9 18.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
157.3B CNY 0.5 16.4 15.8 15.8
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -42.6 9.4 16.1
JP
Nippon Steel Corp
TSE:5401
3.2T JPY 0.4 6.4 5.3 8.8
LU
ArcelorMittal SA
AEX:MT
18.2B EUR 0.3 -15.3 3.7 6.6
P/E Multiple
Earnings Growth P/E to Growth
UK
Hill & Smith Holdings PLC
LSE:HILS
Average P/E: 14.1
19.8
61%
0.3
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-35%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
44%
0.1
AU
Fortescue Metals Group Ltd
ASX:FMG
6.2
-53%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
6.2
-53%
N/A
US
Nucor Corp
NYSE:NUE
8.2
-37%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
45
115%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.4
17%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
Negative Multiple: -42.6 N/A N/A
JP
Nippon Steel Corp
TSE:5401
6.4
19%
0.3
LU
ArcelorMittal SA
AEX:MT
Negative Multiple: -15.3
371%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Hill & Smith Holdings PLC
LSE:HILS
Average EV/EBITDA: 7.2
10.1
26%
0.4
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-20%
N/A
BR
Vale SA
BOVESPA:VALE3
3.3
17%
0.2
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-24%
N/A
US
Nucor Corp
NYSE:NUE
4.6
-21%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
11.9
53%
0.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.8
211%
0.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.4
93%
0.1
JP
Nippon Steel Corp
TSE:5401
5.3
30%
0.2
LU
ArcelorMittal SA
AEX:MT
3.7
11%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Hill & Smith Holdings PLC
LSE:HILS
Average EV/EBIT: 9.7
13.4
37%
0.4
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-40%
N/A
BR
Vale SA
BOVESPA:VALE3
4
-5%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-49%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-49%
N/A
US
Nucor Corp
NYSE:NUE
5.8
-35%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
18.4
63%
0.3
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.8
39%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
16.1
155%
0.1
JP
Nippon Steel Corp
TSE:5401
8.8
N/A N/A
LU
ArcelorMittal SA
AEX:MT
6.6
4%
1.6

See Also

Discover More
Back to Top