Northamber PLC
LSE:NAR

Watchlist Manager
Northamber PLC Logo
Northamber PLC
LSE:NAR
Watchlist
Price: 28.5 GBX Market Closed
Market Cap: 7.8m GBX
Have any thoughts about
Northamber PLC?
Write Note

Relative Value

NAR doesn't have a meaningful market cap.

The Relative Value of one NAR stock under the Base Case scenario is 96.86 GBX. Compared to the current market price of 28.5 GBX, Northamber PLC is Undervalued by 71%.

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.

NAR Relative Value
Base Case
96.86 GBX
Undervaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
92
Median 3Y
0.2
Median 5Y
0.2
Industry
1.7
vs History
vs Industry
21
Median 3Y
-22.5
Median 5Y
-17.3
Industry
22.7
vs History
vs Industry
12
Median 3Y
-3.6
Median 5Y
-4.8
Industry
14.3
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-3.8
Industry
19.7
vs History
98
vs Industry
86
Median 3Y
0.5
Median 5Y
0.6
Industry
1.9
vs History
55
vs Industry
92
Median 3Y
0.1
Median 5Y
0.1
Industry
1.7
vs History
65
vs Industry
87
Median 3Y
0.9
Median 5Y
0.9
Industry
7.1
vs History
vs Industry
56
Median 3Y
-34.3
Median 5Y
-21.4
Industry
14.6
vs History
vs Industry
44
Median 3Y
-10.5
Median 5Y
-8.6
Industry
17.9
vs History
vs Industry
24
Median 3Y
-2.7
Median 5Y
-2.6
Industry
14
vs History
vs Industry
Median 3Y
-3
Median 5Y
-2.5
Industry
17.5
vs History
71
vs Industry
86
Median 3Y
0.4
Median 5Y
0.4
Industry
1.6

Multiples Across Competitors

NAR Competitors Multiples
Northamber 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
Northamber PLC
LSE:NAR
7.8m GBP 0.1 -13.5 -22.5 -7.5
US
CDW Corp
NASDAQ:CDW
24.4B USD 1.2 21.9 14.8 17.2
ZA
Datatec Ltd
JSE:DTC
11B Zac 0 0 0 0
US
TD Synnex Corp
NYSE:SNX
10.2B USD 0.2 15.2 7.8 10.3
CN
Unisplendour Corp Ltd
SZSE:000938
72.7B CNY 0.9 33.9 25.1 25.1
US
Arrow Electronics Inc
NYSE:ARW
6B USD 0.2 12.2 7.1 8.2
US
Insight Enterprises Inc
NASDAQ:NSIT
5B USD 0.6 16.4 9.5 11.3
US
Avnet Inc
NASDAQ:AVT
4.6B USD 0.2 13.2 7.6 8.4
TW
WT Microelectronics Co Ltd
TWSE:3036
126.7B TWD 0.1 17.2 14.7 16
TW
Synnex Technology International Corp
TWSE:2347
120.9B TWD 0.3 14.3 14.5 15.5
TW
WPG Holdings Ltd
TWSE:3702
118.9B TWD 0.1 13.6 14.6 15.9
P/E Multiple
Earnings Growth PEG
UK
Northamber PLC
LSE:NAR
Average P/E: 17.5
Negative Multiple: -13.5
N/A N/A
US
CDW Corp
NASDAQ:CDW
21.9
10%
2.2
ZA
D
Datatec Ltd
JSE:DTC
Not Available
19%
N/A
US
TD Synnex Corp
NYSE:SNX
15.2
26%
0.6
CN
Unisplendour Corp Ltd
SZSE:000938
33.9
19%
1.8
US
Arrow Electronics Inc
NYSE:ARW
12.2
3%
4.1
US
Insight Enterprises Inc
NASDAQ:NSIT
16.4
11%
1.5
US
Avnet Inc
NASDAQ:AVT
13.2
5%
2.6
TW
WT Microelectronics Co Ltd
TWSE:3036
17.2
73%
0.2
TW
Synnex Technology International Corp
TWSE:2347
14.3
N/A N/A
TW
WPG Holdings Ltd
TWSE:3702
13.6
25%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Northamber PLC
LSE:NAR
Average EV/EBITDA: 12.9
Negative Multiple: -22.5
N/A N/A
US
CDW Corp
NASDAQ:CDW
14.8
7%
2.1
ZA
D
Datatec Ltd
JSE:DTC
Not Available
14%
N/A
US
TD Synnex Corp
NYSE:SNX
7.8
5%
1.6
CN
Unisplendour Corp Ltd
SZSE:000938
25.1
15%
1.7
US
Arrow Electronics Inc
NYSE:ARW
7.1
-3%
N/A
US
Insight Enterprises Inc
NASDAQ:NSIT
9.5
9%
1.1
US
Avnet Inc
NASDAQ:AVT
7.6
1%
7.6
TW
WT Microelectronics Co Ltd
TWSE:3036
14.7
50%
0.3
TW
Synnex Technology International Corp
TWSE:2347
14.5
20%
0.7
TW
WPG Holdings Ltd
TWSE:3702
14.6
17%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Northamber PLC
LSE:NAR
Average EV/EBIT: 14.2
Negative Multiple: -7.5
N/A N/A
US
CDW Corp
NASDAQ:CDW
17.2
9%
1.9
ZA
D
Datatec Ltd
JSE:DTC
Not Available
17%
N/A
US
TD Synnex Corp
NYSE:SNX
10.3
12%
0.9
CN
Unisplendour Corp Ltd
SZSE:000938
25.1
5%
5
US
Arrow Electronics Inc
NYSE:ARW
8.2
-4%
N/A
US
Insight Enterprises Inc
NASDAQ:NSIT
11.3
12%
0.9
US
Avnet Inc
NASDAQ:AVT
8.4
5%
1.7
TW
WT Microelectronics Co Ltd
TWSE:3036
16
51%
0.3
TW
Synnex Technology International Corp
TWSE:2347
15.5
14%
1.1
TW
WPG Holdings Ltd
TWSE:3702
15.9
15%
1.1