Macfarlane Group PLC
LSE:MACF

Watchlist Manager
Macfarlane Group PLC Logo
Macfarlane Group PLC
LSE:MACF
Watchlist
Price: 108.5 GBX 0.46% Market Closed
Market Cap: 173.2m GBX
Have any thoughts about
Macfarlane Group PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one MACF stock under the Base Case scenario is 163.08 GBX. Compared to the current market price of 108.5 GBX, Macfarlane Group PLC is Undervalued by 33%.

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.

MACF Relative Value
Base Case
163.08 GBX
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
41
vs Industry
42
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
Forward
0.6
More Details
11.8
P/E
P/E
Price to Earnings
11.8
vs History
65
vs Industry
37
Median 3Y
12.2
Median 5Y
12.9
Industry
14.4
Forward
8.9
More Details
6.3
P/OCF
P/OCF
Price to OCF
6.3
vs History
57
vs Industry
41
Median 3Y
7.4
Median 5Y
6.9
Industry
7.9
More Details
13
P/FCFE
P/FCFE
Price to FCFE
13
vs History
52
vs Industry
32
Median 3Y
12.7
Median 5Y
14.2
Industry
15
More Details
1.5
P/B
P/B
Price to Book Value
1.5
vs History
87
vs Industry
28
Median 3Y
1.6
Median 5Y
1.7
Industry
1.1
More Details
0.8
EV/S
EV/S
Enterprise Value to Sales
0.8
vs History
38
vs Industry
41
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
Forward
0.7
More Details
2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2
vs History
68
vs Industry
63
Median 3Y
2.1
Median 5Y
2.1
Industry
4.2
More Details
5.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.8
vs History
71
vs Industry
46
Median 3Y
6
Median 5Y
6.3
Industry
8.9
Forward
5.4
More Details
9.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9.5
vs History
66
vs Industry
38
Median 3Y
9.7
Median 5Y
10.7
Industry
11.6
Forward
7.8
More Details
7.6
EV/OCF
EV/OCF
Enterprise Value to OCF
7.6
vs History
55
vs Industry
40
Median 3Y
8.7
Median 5Y
8.3
Industry
8.8
More Details
8.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
8.3
vs History
60
vs Industry
36
Median 3Y
9.5
Median 5Y
9
Industry
10.2
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
77
vs Industry
26
Median 3Y
1.3
Median 5Y
1.4
Industry
0.9
More Details

Multiples Across Competitors

MACF Competitors Multiples
Macfarlane 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
Macfarlane Group PLC
LSE:MACF
173.2m GBP 0.6 11.8 5.8 9.5
JP
Itochu Corp
TSE:8001
11.1T JPY 0.8 13.4 11.6 18.2
JP
Mitsubishi Corp
TSE:8058
10.2T JPY 0.5 9.1 11.5 26.3
JP
Mitsui & Co Ltd
TSE:8031
9.6T JPY 0.7 9.4 13.8 21.8
US
W W Grainger Inc
NYSE:GWW
52.8B USD 3.1 28.8 19.2 21
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29 19.3 21.1
US
United Rentals Inc
NYSE:URI
47.7B USD 3.2 18.6 8.6 14.6
US
Fastenal Co
NASDAQ:FAST
42.7B USD 5.7 37 25.1 28
UK
Ferguson PLC
NYSE:FERG
35.6B USD 1.2 21.1 13.1 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 49.4 23.7 31.8
UK
Ashtead Group PLC
LSE:AHT
21.6B GBP 2.5 17.5 192 327
P/E Multiple
Earnings Growth P/E to Growth
UK
Macfarlane Group PLC
LSE:MACF
Average P/E: 22.3
11.8
39%
0.3
JP
Itochu Corp
TSE:8001
13.4
24%
0.6
JP
Mitsubishi Corp
TSE:8058
9.1
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.4
-15%
N/A
US
W W Grainger Inc
NYSE:GWW
28.8
25%
1.2
US
W
WW Grainger Inc
XMUN:GWW
29
25%
1.2
US
United Rentals Inc
NYSE:URI
18.6
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.1
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
49.4
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.5
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Macfarlane Group PLC
LSE:MACF
Average EV/EBITDA: 31.3
5.8
16%
0.3
JP
Itochu Corp
TSE:8001
11.6
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.5
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.8
17%
0.8
US
W W Grainger Inc
NYSE:GWW
19.2
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.3
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.1
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.1
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.7
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Macfarlane Group PLC
LSE:MACF
Average EV/EBIT: 48.6
9.5
37%
0.3
JP
Itochu Corp
TSE:8001
18.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
26.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.8
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.6
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.8
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327
5%
65.7

See Also

Summary
MACF intrinsic value, competitors valuation, and company profile.
DCF Valuation
MACF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MACF stock valuation using valuation multiples.
Wall Street Estimates
MACF 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
MACF 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 211,200+ 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.