Howden Joinery Group PLC
LSE:HWDN

Watchlist Manager
Howden Joinery Group PLC Logo
Howden Joinery Group PLC
LSE:HWDN
Watchlist
Price: 790.5 GBX 0.38% Market Closed
Market Cap: 4.3B GBX
Have any thoughts about
Howden Joinery Group PLC?
Write Note

Relative Value

The Relative Value of one HWDN stock under the Base Case scenario is 838.01 GBX. Compared to the current market price of 790.5 GBX, Howden Joinery Group PLC is Undervalued by 6%.

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.

HWDN Relative Value
Base Case
838.01 GBX
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
19
Median 3Y
1.8
Median 5Y
2.1
Industry
0.7
Forward
1.8
vs History
42
vs Industry
26
Median 3Y
13.9
Median 5Y
17.3
Industry
14.4
Forward
16.4
vs History
49
vs Industry
20
Median 3Y
10.8
Median 5Y
12.1
Industry
7.9
vs History
19
vs Industry
9
Median 3Y
23.5
Median 5Y
22.8
Industry
15
vs History
63
vs Industry
9
Median 3Y
4.5
Median 5Y
4.9
Industry
1.1
vs History
46
vs Industry
21
Median 3Y
2
Median 5Y
2.1
Industry
0.9
Forward
2
vs History
42
vs Industry
43
Median 3Y
3.3
Median 5Y
3.4
Industry
4.2
vs History
49
vs Industry
30
Median 3Y
8.8
Median 5Y
10.3
Industry
8.9
Forward
9.8
vs History
38
vs Industry
26
Median 3Y
11.7
Median 5Y
13.3
Industry
11.6
Forward
13.7
vs History
38
vs Industry
21
Median 3Y
11.6
Median 5Y
12.7
Industry
8.8
vs History
33
vs Industry
14
Median 3Y
16.6
Median 5Y
17.5
Industry
10.2
vs History
68
vs Industry
10
Median 3Y
3.2
Median 5Y
3.8
Industry
0.9

Multiples Across Competitors

HWDN Competitors Multiples
Howden Joinery Group 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
Howden Joinery Group PLC
LSE:HWDN
4.3B GBP 1.8 17.1 9.8 14
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.1 13.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.3 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
22B GBP 2.5 17.8 192.1 327.2
P/E Multiple
Earnings Growth P/E to Growth
UK
Howden Joinery Group PLC
LSE:HWDN
Average P/E: 22.6
17.1
28%
0.6
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.1
-15%
N/A
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.3
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.8
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Howden Joinery Group PLC
LSE:HWDN
Average EV/EBITDA: 31.5
9.8
14%
0.7
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Howden Joinery Group PLC
LSE:HWDN
Average EV/EBIT: 48.8
14
18%
0.8
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7

See Also

Discover More
Back to Top