Harworth Group PLC
LSE:HWG

Watchlist Manager
Harworth Group PLC Logo
Harworth Group PLC
LSE:HWG
Watchlist
Price: 168.5 GBX 1.2%
Market Cap: 545.4m GBX
Have any thoughts about
Harworth Group PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one HWG stock under the Base Case scenario is 162.96 GBX. Compared to the current market price of 168.5 GBX, Harworth Group PLC is Overvalued by 3%.

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.

HWG Relative Value
Base Case
162.96 GBX
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.7
P/S
P/S
Price to Sales
5.7
vs History
25
vs Industry
24
Median 3Y
4.9
Median 5Y
5.2
Industry
3.6
Forward
4.7
More Details
11
P/E
P/E
Price to Earnings
11
vs History
44
vs Industry
33
Median 3Y
6.4
Median 5Y
11
Industry
16.7
Forward
10.3
More Details
751.9
P/OCF
P/OCF
Price to OCF
751.9
vs History
3
vs Industry
1
Median 3Y
34.2
Median 5Y
21.8
Industry
10.9
More Details
45.4
P/FCFE
P/FCFE
Price to FCFE
45.4
vs History
22
vs Industry
0
Median 3Y
16.7
Median 5Y
16.7
Industry
13.3
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
26
vs Industry
43
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8
More Details
6.1
EV/S
EV/S
Enterprise Value to Sales
6.1
vs History
26
vs Industry
41
Median 3Y
5.1
Median 5Y
5.7
Industry
6.6
Forward
5.1
More Details
53.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
53.7
vs History
9
vs Industry
7
Median 3Y
11.5
Median 5Y
19
Industry
11.9
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
59
Median 3Y
9.4
Median 5Y
11
Industry
15.8
Forward
8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
59
Median 3Y
9.4
Median 5Y
11
Industry
19
Forward
17.1
More Details
811.3
EV/OCF
EV/OCF
Enterprise Value to OCF
811.3
vs History
3
vs Industry
2
Median 3Y
40.6
Median 5Y
25.3
Industry
18.5
More Details
1 499
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
1 499
vs History
3
vs Industry
2
Median 3Y
41.7
Median 5Y
25.4
Industry
20.1
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
36
vs Industry
42
Median 3Y
0.6
Median 5Y
0.7
Industry
0.7
More Details

Multiples Across Competitors

HWG Competitors Multiples
Harworth Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Harworth Group PLC
LSE:HWG
545.5m GBP 5.7 11 -30.8 -30.2
HK
China Resources Land Ltd
HKEX:1109
160.8B HKD 0.6 5.4 4.2 4.2
HK
China Overseas Land & Investment Ltd
HKEX:688
134.8B HKD 0.6 5.6 7.4 7.4
IN
Macrotech Developers Ltd
NSE:LODHA
1.4T INR 11.6 69.6 42.4 46.3
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
109.5B CNY 0.3 16.4 17.7 17.7
HK
Henderson Land Development Co Ltd
HKEX:12
112.1B HKD 3.9 17.3 24.9 24.9
HK
CK Asset Holdings Ltd
HKEX:1113
109.2B HKD 2.4 7 10.6 10.6
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
96.8B CNY 0.5 25.3 38.2 38.2
CN
China Vanke Co Ltd
SZSE:000002
90.9B CNY 0.2 -4.7 -38.8 -38.8
IN
Oberoi Realty Ltd
NSE:OBEROIRLTY
818.2B INR 16.1 35.4 27.8 28.4
IN
Godrej Properties Ltd
NSE:GODREJPROP
807.5B INR 22.4 58.1 -6 483.6 -1 006.5

See Also

Summary
HWG intrinsic value, competitors valuation, and company profile.
DCF Valuation
HWG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HWG stock valuation using valuation multiples.
Wall Street Estimates
HWG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HWG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.