Deliveroo PLC
LSE:ROO

Watchlist Manager
Deliveroo PLC Logo
Deliveroo PLC
LSE:ROO
Watchlist
Price: 141 GBX -2.49% Market Closed
Market Cap: 2.2B GBX
Have any thoughts about
Deliveroo PLC?
Write Note

Relative Value

The Relative Value of one ROO stock under the Base Case scenario is 70.68 GBX. Compared to the current market price of 141 GBX, Deliveroo PLC is Overvalued by 50%.

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.

ROO Relative Value
Base Case
70.68 GBX
Overvaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
27
Median 3Y
1
Median 5Y
1
Industry
0.6
Forward
1.1
vs History
6
vs Industry
Median 3Y
-6.5
Median 5Y
-9.1
Industry
16.7
Forward
68.5
vs History
19
vs Industry
2
Median 3Y
-10.1
Median 5Y
-11.8
Industry
7.7
vs History
vs Industry
Median 3Y
-22.5
Median 5Y
-26.8
Industry
15
vs History
19
vs Industry
15
Median 3Y
3.1
Median 5Y
3.4
Industry
1.6
vs History
10
vs Industry
40
Median 3Y
0.6
Median 5Y
0.5
Industry
0.7
Forward
0.9
vs History
10
vs Industry
46
Median 3Y
1.8
Median 5Y
1.6
Industry
2.2
vs History
19
vs Industry
3
Median 3Y
-3
Median 5Y
-3.8
Industry
8.4
Forward
14.9
vs History
6
vs Industry
Median 3Y
-3.6
Median 5Y
-6.7
Industry
12.8
Forward
61.9
vs History
19
vs Industry
4
Median 3Y
-3.8
Median 5Y
-5.1
Industry
8.8
vs History
6
vs Industry
Median 3Y
-4.4
Median 5Y
-9.5
Industry
12.1
vs History
63
vs Industry
2
Median 3Y
3.5
Median 5Y
3.5
Industry
1.1

Multiples Across Competitors

ROO Competitors Multiples
Deliveroo 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
Deliveroo PLC
LSE:ROO
2.3B GBP 1.1 43.8 20.8 96.8
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 42.7 18.9 34.9
ZA
Naspers Ltd
JSE:NPN
841.1B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
212.2B USD 1.6 22 11.8 11.8
CN
Pinduoduo Inc
NASDAQ:PDD
158.3B USD 3.4 11.6 8.9 8.9
CN
Meituan
HKEX:3690
933.1B HKD 2.8 38.5 33.1 33.1
NL
Prosus NV
AEX:PRX
92.3B EUR 17.8 14.7 -561.8 -561.8
AR
Mercadolibre Inc
NASDAQ:MELI
94.9B USD 5 66 35.1 45.6
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 5 66.3 35.2 45.8
US
DoorDash Inc
NASDAQ:DASH
70.3B USD 6.9 -409 213.7 -267.9
CN
JD.Com Inc
HKEX:9618
388.3B HKD 0.3 11.6 6.4 6.4
EV/EBITDA Multiple
EBITDA Growth
UK
Deliveroo PLC
LSE:ROO
Average EV/EBITDA: 42.7
20.8
803%
US
Amazon.com Inc
NASDAQ:AMZN
18.9
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.8
44%
CN
Pinduoduo Inc
NASDAQ:PDD
8.9
226%
CN
Meituan
HKEX:3690
33.1
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -561.8 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
35.1
152%
UY
MercadoLibre Inc
BMV:MELIN
35.2
152%
US
D
DoorDash Inc
NASDAQ:DASH
213.7
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
UK
Deliveroo PLC
LSE:ROO
Average EV/EBIT: 35.4
96.8
N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.9
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.8
53%
CN
Pinduoduo Inc
NASDAQ:PDD
8.9
236%
CN
Meituan
HKEX:3690
33.1
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -561.8 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
45.6
178%
UY
MercadoLibre Inc
BMV:MELIN
45.8
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -267.9 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top