Hornby PLC
LSE:HRN

Watchlist Manager
Hornby PLC Logo
Hornby PLC
LSE:HRN
Watchlist
Price: 22 GBX Market Closed
Market Cap: 37.4m GBX
Have any thoughts about
Hornby PLC?
Write Note

Relative Value

The Relative Value of one HRN stock under the Base Case scenario is 25.88 GBX. Compared to the current market price of 22 GBX, Hornby PLC is Undervalued by 15%.

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.

HRN Relative Value
Base Case
25.88 GBX
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
55
Median 3Y
0.8
Median 5Y
1
Industry
1.1
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-5.5
Industry
17.6
vs History
vs Industry
Median 3Y
-23.4
Median 5Y
-11.6
Industry
10.8
vs History
11
vs Industry
3
Median 3Y
-11.9
Median 5Y
-11.9
Industry
16.3
vs History
55
vs Industry
47
Median 3Y
1.2
Median 5Y
1.5
Industry
1.7
vs History
88
vs Industry
48
Median 3Y
0.8
Median 5Y
1
Industry
1.2
vs History
87
vs Industry
58
Median 3Y
1.7
Median 5Y
2.1
Industry
4.1
vs History
vs Industry
11
Median 3Y
13.3
Median 5Y
16
Industry
9.2
vs History
vs Industry
Median 3Y
-13.7
Median 5Y
-14
Industry
11.8
vs History
vs Industry
Median 3Y
-30.4
Median 5Y
-13.1
Industry
10.2
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-8
Industry
12.6
vs History
87
vs Industry
47
Median 3Y
1
Median 5Y
1.3
Industry
1.4

Multiples Across Competitors

HRN Competitors Multiples
Hornby 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
Hornby PLC
LSE:HRN
37.4m GBP 0.7 -3.1 -22.2 -5.8
JP
Bandai Namco Holdings Inc
TSE:7832
2.1T JPY 1.9 18.8 12.5 17.3
JP
Shimano Inc
TSE:7309
1.9T JPY 4.3 34.1 15.2 21.5
US
Hasbro Inc
NASDAQ:HAS
8.8B USD 2 -13.7 13.4 17.2
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 11.7 9 11.1
US
Brunswick Corp
NYSE:BC
5.4B USD 1 19.6 9.2 14.2
UK
Games Workshop Group PLC
LSE:GAW
3.9B GBP 7.5 26.1 16.1 19.2
US
Acushnet Holdings Corp
NYSE:GOLF
4.3B USD 1.8 22.6 14.9 17.7
US
Polaris Inc
NYSE:PII
3.8B USD 0.5 18.5 9.4 19
JP
Sega Sammy Holdings Inc
TSE:6460
549.4B JPY 1.2 13.6 6.6 8.6
CA
BRP Inc
TSX:DOO
4.9B CAD 0.5 19.5 6 8.9

See Also

Discover More
Back to Top