Marlowe PLC
LSE:MRL

Watchlist Manager
Marlowe PLC Logo
Marlowe PLC
LSE:MRL
Watchlist
Price: 332.03 GBX 1.23% Market Closed
Market Cap: 282.6m GBX
Have any thoughts about
Marlowe PLC?
Write Note

Relative Value

The Relative Value of one MRL stock under the Base Case scenario is 522.87 GBX. Compared to the current market price of 332.03 GBX, Marlowe PLC is Undervalued by 36%.

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.

MRL Relative Value
Base Case
522.87 GBX
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
52
Median 3Y
0.9
Median 5Y
1.6
Industry
1.2
Forward
0.9
vs History
vs Industry
Median 3Y
-27.5
Median 5Y
-27.5
Industry
16.5
Forward
24.1
vs History
vs Industry
29
Median 3Y
11
Median 5Y
21
Industry
9.5
vs History
vs Industry
39
Median 3Y
4.2
Median 5Y
-7.4
Industry
16.3
vs History
85
vs Industry
57
Median 3Y
0.8
Median 5Y
1.2
Industry
1.6
vs History
95
vs Industry
41
Median 3Y
1.3
Median 5Y
1.9
Industry
1.4
Forward
1
vs History
90
vs Industry
48
Median 3Y
3.6
Median 5Y
4.5
Industry
4.3
vs History
95
vs Industry
30
Median 3Y
8.5
Median 5Y
12.5
Industry
8.3
Forward
9.4
vs History
80
vs Industry
14
Median 3Y
25.6
Median 5Y
28.7
Industry
11.9
Forward
15.2
vs History
vs Industry
21
Median 3Y
16.3
Median 5Y
21
Industry
10.3
vs History
vs Industry
13
Median 3Y
-10.2
Median 5Y
22.6
Industry
13.7
vs History
95
vs Industry
50
Median 3Y
0.8
Median 5Y
1
Industry
1.1

Multiples Across Competitors

MRL Competitors Multiples
Marlowe 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
Marlowe PLC
LSE:MRL
282.6m GBP 0.7 -27.7 5.3 22.1
JP
Secom Co Ltd
TSE:9735
2.2T JPY 1.9 21.7 7.7 11.7
SE
Securitas AB
STO:SECU B
77.6B SEK 0.5 16.4 7.5 10.6
US
Brinks Co
NYSE:BCO
4.3B USD 0.9 36 8.6 13.6
US
Geo Group Inc
NYSE:GEO
4B USD 1.6 144.2 12.6 17.4
JP
Sohgo Security Services Co Ltd
TSE:2331
544B JPY 1 21.3 7 11.3
US
CoreCivic Inc
NYSE:CXW
2.4B USD 1.2 31.5 9.8 16
SE
Loomis AB
STO:LOOMIS
23.1B SEK 0.8 14.9 4.1 8.1
TW
Taiwan Secom Co Ltd
TWSE:9917
61.4B TWD 3.5 22.3 14.2 23.2
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
KR
S1 Corp
KRX:012750
2.1T KRW 0.8 10.7 3.5 6.4

See Also

Discover More
Back to Top