Malvern International PLC
LSE:MLVN

Watchlist Manager
Malvern International PLC Logo
Malvern International PLC
LSE:MLVN
Watchlist
Price: 20.5 GBX 2.5% Market Closed
Market Cap: 5m GBX
Have any thoughts about
Malvern International PLC?
Write Note
Section:
 

Relative Value

MLVN doesn't have a meaningful market cap.

The Relative Value of one MLVN stock under the Base Case scenario is 26.23 GBX. Compared to the current market price of 20.5 GBX, Malvern International PLC is Undervalued by 22%.

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.

MLVN Relative Value
Base Case
26.23 GBX
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
95
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
1.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-3
Industry
15.6
More Details
12.5
P/OCF
P/OCF
Price to OCF
12.5
vs History
3
vs Industry
55
Median 3Y
2.8
Median 5Y
-1.6
Industry
8.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
37
Median 3Y
-1.6
Median 5Y
-2.7
Industry
12.1
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.3
Industry
1.6
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
95
vs Industry
65
Median 3Y
1
Median 5Y
2
Industry
1.4
More Details
2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2
vs History
82
vs Industry
66
Median 3Y
2.2
Median 5Y
5.9
Industry
2.9
More Details
13.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13.4
vs History
17
vs Industry
22
Median 3Y
-5.2
Median 5Y
-7.8
Industry
8.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
3
Median 3Y
-5.1
Median 5Y
-5.6
Industry
11
More Details
16.8
EV/OCF
EV/OCF
Enterprise Value to OCF
16.8
vs History
3
vs Industry
51
Median 3Y
4
Median 5Y
-4.8
Industry
8.6
More Details
19.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
19.8
vs History
3
vs Industry
47
Median 3Y
4.1
Median 5Y
-4.8
Industry
11.3
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
95
vs Industry
13
Median 3Y
1.7
Median 5Y
1.7
Industry
1.2
More Details

Multiples Across Competitors

MLVN Competitors Multiples
Malvern International 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
Malvern International PLC
LSE:MLVN
5m GBP 0.4 -20.4 13.4 -224 389.7
ZA
Advtech Ltd
JSE:ADH
17.8B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
14.6B USD 21.2 168.8 217 253.8
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.3B USD 2.2 26.5 13.6 13.6
ZA
Curro Holdings Ltd
JSE:COH
7.9B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.4B USD 2.4 55 21.9 31.9
CN
TAL Education Group
NYSE:TAL
5.9B USD 3.2 81.6 -189.6 -189.6
ZA
Stadio Holdings Ltd
JSE:SDO
5.9B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.8B USD 4.7 21.3 14.7 16.6
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
US
Stride Inc
NYSE:LRN
4.6B USD 2.2 19 11.2 15.4
P/E Multiple
Earnings Growth PEG
UK
Malvern International PLC
LSE:MLVN
Average P/E: 62
Negative Multiple: -20.4 		N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
14%
N/A
US
Duolingo Inc
NASDAQ:DUOL
168.8
129%
1.3
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
26.5
43%
0.6
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
55
56%
1
CN
TAL Education Group
NYSE:TAL
81.6
N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
21.3
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
US
Stride Inc
NYSE:LRN
19
20%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Malvern International PLC
LSE:MLVN
Average EV/EBITDA: 46.9
13.4
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
11%
N/A
US
Duolingo Inc
NASDAQ:DUOL
217
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.6
38%
0.4
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
21.9
25%
0.9
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -189.6 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.7
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
31%
1.2
US
Stride Inc
NYSE:LRN
11.2
21%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Malvern International PLC
LSE:MLVN
Average EV/EBIT: 116.9
Negative Multiple: -224 389.7 		N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
12%
N/A
US
Duolingo Inc
NASDAQ:DUOL
253.8
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.6
41%
0.3
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
31.9
33%
1
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -189.6 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
109%
3.4
US
Stride Inc
NYSE:LRN
15.4
28%
0.5

See Also

Summary
MLVN intrinsic value, competitors valuation, and company profile.
DCF Valuation
MLVN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MLVN stock valuation using valuation multiples.
Wall Street Estimates
MLVN 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
MLVN 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 211,600+ 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.