RS Group PLC
LSE:RS1

Watchlist Manager
RS Group PLC Logo
RS Group PLC
LSE:RS1
Watchlist
Price: 679 GBX 0.22% Market Closed
Market Cap: 3.2B GBX
Have any thoughts about
RS Group PLC?
Write Note

Relative Value

The Relative Value of one RS1 stock under the Base Case scenario is 951.05 GBX. Compared to the current market price of 679 GBX, RS Group PLC is Undervalued by 29%.

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.

RS1 Relative Value
Base Case
951.05 GBX
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
31
Median 3Y
1.3
Median 5Y
1.2
Industry
0.7
Forward
1.1
vs History
31
vs Industry
25
Median 3Y
17.6
Median 5Y
15.3
Industry
14.4
Forward
15.7
vs History
55
vs Industry
15
Median 3Y
17.8
Median 5Y
16.8
Industry
7.9
vs History
60
vs Industry
31
Median 3Y
14.7
Median 5Y
10.4
Industry
15
vs History
88
vs Industry
18
Median 3Y
2.8
Median 5Y
3.5
Industry
1.1
vs History
60
vs Industry
30
Median 3Y
1.5
Median 5Y
1.3
Industry
0.9
Forward
1.2
vs History
52
vs Industry
48
Median 3Y
3.3
Median 5Y
3
Industry
4.2
vs History
55
vs Industry
29
Median 3Y
10.6
Median 5Y
10.2
Industry
8.9
Forward
9.9
vs History
34
vs Industry
28
Median 3Y
13.1
Median 5Y
11.9
Industry
11.6
Forward
12
vs History
49
vs Industry
14
Median 3Y
19
Median 5Y
18.6
Industry
8.8
vs History
36
vs Industry
10
Median 3Y
24.7
Median 5Y
24
Industry
10.2
vs History
87
vs Industry
19
Median 3Y
2.4
Median 5Y
2.8
Industry
0.9

Multiples Across Competitors

RS1 Competitors Multiples
RS Group 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
RS Group PLC
LSE:RS1
3.2B GBP 1.1 17.5 10 12.9
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.1 13.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.3 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
22B GBP 2.5 17.8 192.1 327.2
P/E Multiple
Earnings Growth P/E to Growth
UK
RS Group PLC
LSE:RS1
Average P/E: 22.7
17.5
53%
0.3
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.1
-15%
N/A
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.3
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.8
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
RS Group PLC
LSE:RS1
Average EV/EBITDA: 31.5
10
27%
0.4
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
RS Group PLC
LSE:RS1
Average EV/EBIT: 48.7
12.9
43%
0.3
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7

See Also

Discover More
Back to Top