Mears Group PLC
LSE:MER

Watchlist Manager
Mears Group PLC Logo
Mears Group PLC
LSE:MER
Watchlist
Price: 361.5 GBX Market Closed
Market Cap: 317.9m GBX
Have any thoughts about
Mears Group PLC?
Write Note

Relative Value

The Relative Value of one MER stock under the Base Case scenario is 588.29 GBX. Compared to the current market price of 361.5 GBX, Mears Group PLC is Undervalued by 39%.

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.

MER Relative Value
Base Case
588.29 GBX
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
79
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.3
vs History
52
vs Industry
45
Median 3Y
9.3
Median 5Y
8.4
Industry
16.1
Forward
8.6
vs History
49
vs Industry
62
Median 3Y
2.3
Median 5Y
2.2
Industry
9.6
vs History
25
vs Industry
45
Median 3Y
5.7
Median 5Y
4.4
Industry
15.9
vs History
12
vs Industry
33
Median 3Y
1.3
Median 5Y
1.3
Industry
1.6
vs History
38
vs Industry
73
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.4
vs History
68
vs Industry
63
Median 3Y
1.8
Median 5Y
1.8
Industry
4.2
vs History
77
vs Industry
55
Median 3Y
3.6
Median 5Y
4
Industry
8.5
Forward
3.3
vs History
84
vs Industry
45
Median 3Y
8.4
Median 5Y
8.6
Industry
11.8
Forward
6.3
vs History
77
vs Industry
58
Median 3Y
3
Median 5Y
3.2
Industry
10.1
vs History
55
vs Industry
46
Median 3Y
3.8
Median 5Y
3.8
Industry
13.8
vs History
19
vs Industry
28
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

MER Competitors Multiples
Mears 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
Mears Group PLC
LSE:MER
335m GBP 0.3 8 3.4 7.1
US
Cintas Corp
NASDAQ:CTAS
75.5B USD 6.2 37.4 25.1 29.4
US
Copart Inc
NASDAQ:CPRT
56.2B USD 12.9 40.4 29.4 33.2
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.5 21.5 15.1 15.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24B CAD 4 49.1 15.7 24.6
US
Aurora Innovation Inc
NASDAQ:AUR
11.7B USD 0 -14.7 -12.9 -12.6
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
630.6B INR 14.4 53.1 40.4 42
US
IAA Inc
F:3NI
4.9B EUR 2.4 17.5 11.5 14.4
FR
Spie SA
PAR:SPIE
4.9B EUR 0.5 22.1 8 13.5
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth P/E to Growth
UK
Mears Group PLC
LSE:MER
Average P/E: 31
8
-17%
N/A
US
Cintas Corp
NASDAQ:CTAS
37.4
36%
1.1
US
Copart Inc
NASDAQ:CPRT
40.4
46%
0.9
AU
Brambles Ltd
ASX:BXB
21.5
36%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.1
342%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -14.7 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
53.1
63%
0.8
US
I
IAA Inc
F:3NI
17.5
N/A N/A
FR
Spie SA
PAR:SPIE
22.1
117%
0.2
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Mears Group PLC
LSE:MER
Average EV/EBITDA: 18
3.4
-1%
N/A
US
Cintas Corp
NASDAQ:CTAS
25.1
31%
0.8
US
Copart Inc
NASDAQ:CPRT
29.4
45%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
114%
0.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
38%
0.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.9 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.4
50%
0.8
US
I
IAA Inc
F:3NI
11.5
N/A N/A
FR
Spie SA
PAR:SPIE
8
42%
0.2
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Mears Group PLC
LSE:MER
Average EV/EBIT: 22.3
7.1
-15%
N/A
US
Cintas Corp
NASDAQ:CTAS
29.4
33%
0.9
US
Copart Inc
NASDAQ:CPRT
33.2
46%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.6
44%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.6 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42
50%
0.8
US
I
IAA Inc
F:3NI
14.4
N/A N/A
FR
Spie SA
PAR:SPIE
13.5
59%
0.2
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

See Also

Discover More
Back to Top