RM PLC
LSE:RM

Watchlist Manager
RM PLC Logo
RM PLC
LSE:RM
Watchlist
Price: 101.5 GBX -0.98% Market Closed
Market Cap: 85.1m GBX

Relative Value

The Relative Value of one RM stock under the Base Case scenario is 210.51 GBX. Compared to the current market price of 101.5 GBX, RM PLC is Undervalued by 52%.

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.

RM Relative Value
Base Case
210.51 GBX
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
83
Median 3Y
0.4
Median 5Y
0.5
Industry
2.4
Forward
0.5
vs History
vs Industry
45
Median 3Y
-3.7
Median 5Y
-1.6
Industry
22.4
Forward
13.2
vs History
19
vs Industry
46
Median 3Y
-2.2
Median 5Y
8
Industry
16.9
vs History
36
vs Industry
31
Median 3Y
-2.2
Median 5Y
9.9
Industry
20.9
vs History
12
vs Industry
24
Median 3Y
1.4
Median 5Y
2.7
Industry
2.9
vs History
26
vs Industry
67
Median 3Y
0.7
Median 5Y
0.8
Industry
2.4
Forward
0.8
vs History
34
vs Industry
65
Median 3Y
2
Median 5Y
2.1
Industry
4.8
vs History
60
vs Industry
44
Median 3Y
7.2
Median 5Y
7.8
Industry
12.7
Forward
9.2
vs History
3
vs Industry
11
Median 3Y
13.3
Median 5Y
12.4
Industry
16.2
Forward
12.2
vs History
25
vs Industry
30
Median 3Y
-5.4
Median 5Y
8.7
Industry
15.6
vs History
26
vs Industry
27
Median 3Y
-4.5
Median 5Y
11.2
Industry
18.3
vs History
9
vs Industry
52
Median 3Y
0.8
Median 5Y
1.3
Industry
2.4

Multiples Across Competitors

RM Competitors Multiples
RM PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
RM PLC
LSE:RM
85.1m GBP 0.5 -18 7.1 45
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
290.8B EUR 8.5 93.1 30.4 35.2
US
Salesforce Inc
NYSE:CRM
265.9B USD 7 42.9 23.4 34
US
Palantir Technologies Inc
NYSE:PLTR
205.2B USD 71.6 444 584.8 644.3
US
Adobe Inc
NASDAQ:ADBE
174.4B USD 7.9 25.8 19.3 21.3
US
Intuit Inc
NASDAQ:INTU
172.1B USD 10 56.7 36.1 43.3
US
NCR Corp
LSE:0K45
131.5B USD 46.5 139.5 390.2 3 216.8
US
Applovin Corp
NASDAQ:APP
89B USD 18.9 56.4 39.5 49
US
Microstrategy Inc
NASDAQ:MSTR
79.8B USD 172.1 -68.4 -1 918.6 -1 377.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
71.9B USD 15.5 68.1 45.1 51.5
P/S Multiple
Revenue Growth P/S to Growth
UK
RM PLC
LSE:RM
Average P/S: 21 297.2
0.5
4%
0.1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.5
13%
0.7
US
Salesforce Inc
NYSE:CRM
7
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
71.6
32%
2.2
US
Adobe Inc
NASDAQ:ADBE
7.9
10%
0.8
US
Intuit Inc
NASDAQ:INTU
10
13%
0.8
US
N
NCR Corp
LSE:0K45
46.5
-9%
N/A
US
Applovin Corp
NASDAQ:APP
18.9
21%
0.9
US
Microstrategy Inc
NASDAQ:MSTR
172.1
3%
57.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.5
13%
1.2
P/E Multiple
Earnings Growth PEG
UK
RM PLC
LSE:RM
Average P/E: 115.8
Negative Multiple: -18
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
93.1
49%
1.9
US
Salesforce Inc
NYSE:CRM
42.9
31%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
444
71%
6.3
US
Adobe Inc
NASDAQ:ADBE
25.8
27%
1
US
Intuit Inc
NASDAQ:INTU
56.7
35%
1.6
US
N
NCR Corp
LSE:0K45
139.5
-49%
N/A
US
Applovin Corp
NASDAQ:APP
56.4
39%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -68.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
68.1
32%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
RM PLC
LSE:RM
Average EV/EBITDA: 130.7
7.1
-4%
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
30.4
19%
1.6
US
Salesforce Inc
NYSE:CRM
23.4
23%
1
US
Palantir Technologies Inc
NYSE:PLTR
584.8
105%
5.6
US
Adobe Inc
NASDAQ:ADBE
19.3
17%
1.1
US
Intuit Inc
NASDAQ:INTU
36.1
29%
1.2
US
N
NCR Corp
LSE:0K45
390.2
12%
32.5
US
Applovin Corp
NASDAQ:APP
39.5
38%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 918.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.1
25%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
RM PLC
LSE:RM
Average EV/EBIT: 460
45
62%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
35.2
21%
1.7
US
Salesforce Inc
NYSE:CRM
34
32%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
644.3
108%
6
US
Adobe Inc
NASDAQ:ADBE
21.3
20%
1.1
US
Intuit Inc
NASDAQ:INTU
43.3
35%
1.2
US
N
NCR Corp
LSE:0K45
3 216.8
84%
38.3
US
Applovin Corp
NASDAQ:APP
49
40%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 377.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.5
27%
1.9