RS Group PLC
LSE:RS1

Watchlist Manager
RS Group PLC Logo
RS Group PLC
LSE:RS1
Watchlist
Price: 624 GBX -0.72% Market Closed
Market Cap: 3B GBX

Relative Value

The Relative Value of one RS1 stock under the Base Case scenario is 838.02 GBX. Compared to the current market price of 624 GBX, RS Group PLC is Undervalued by 26%.

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
838.02 GBX
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
36
Median 3Y
1.2
Median 5Y
1.2
Industry
0.7
Forward
1
vs History
28
vs Industry
31
Median 3Y
17.1
Median 5Y
17.1
Industry
15.3
Forward
15.9
vs History
74
vs Industry
27
Median 3Y
12.8
Median 5Y
16.6
Industry
8.6
vs History
0
vs Industry
22
Median 3Y
17.3
Median 5Y
23
Industry
14.7
vs History
82
vs Industry
23
Median 3Y
2.5
Median 5Y
2.8
Industry
1.2
vs History
65
vs Industry
34
Median 3Y
1.3
Median 5Y
1.3
Industry
0.9
Forward
1.1
vs History
65
vs Industry
55
Median 3Y
2.9
Median 5Y
3
Industry
4.4
vs History
52
vs Industry
33
Median 3Y
10
Median 5Y
10.5
Industry
9.1
Forward
9.6
vs History
28
vs Industry
32
Median 3Y
12.5
Median 5Y
12.6
Industry
12.2
Forward
12
vs History
73
vs Industry
27
Median 3Y
14.3
Median 5Y
18.2
Industry
9.8
vs History
69
vs Industry
26
Median 3Y
17.1
Median 5Y
23.4
Industry
11.4
vs History
79
vs Industry
22
Median 3Y
1.9
Median 5Y
2.4
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
3B GBP 1 18.8 10.2 13.9
JP
Itochu Corp
TSE:8001
15.4T JPY 1 16.3 15.7 25.8
JP
Mitsubishi Corp
TSE:8058
13.8T JPY 0.8 17.2 21.3 47.4
JP
Mitsui & Co Ltd
TSE:8031
13.3T JPY 0.9 16.4 21.4 37.3
US
United Rentals Inc
NYSE:URI
53.2B USD 3.3 20.9 9.2 16.3
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.8 28.2 18.5 20.3
US
W W Grainger Inc
NYSE:GWW
48B USD 2.7 27.5 18.2 20
US
Fastenal Co
NASDAQ:FAST
46.5B USD 5.8 37.5 25.8 28.6
JP
Marubeni Corp
TSE:8002
7.2T JPY 0.9 13.9 14.7 22.6
US
Ferguson Enterprises Inc
NYSE:FERG
43.4B USD 1.4 22.4 15.2 17.3
JP
Sumitomo Corp
TSE:8053
6.5T JPY 0.9 10.7 14 22.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
RS Group PLC
LSE:RS1
Average EV/EBITDA: 16.7
10.2
9%
1.1
JP
Itochu Corp
TSE:8001
15.7
5%
3.1
JP
Mitsubishi Corp
TSE:8058
21.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.4
4%
5.4
US
United Rentals Inc
NYSE:URI
9.2
7%
1.3
US
W
WW Grainger Inc
XMUN:GWW
18.5
6%
3.1
US
W W Grainger Inc
NYSE:GWW
18.2
6%
3
US
Fastenal Co
NASDAQ:FAST
25.8
10%
2.6
JP
Marubeni Corp
TSE:8002
14.7
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.2
8%
1.9
JP
Sumitomo Corp
TSE:8053
14
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
RS Group PLC
LSE:RS1
Average EV/EBIT: 24.7
13.9
14%
1
JP
Itochu Corp
TSE:8001
25.8
N/A N/A
JP
Mitsubishi Corp
TSE:8058
47.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.3
N/A N/A
US
United Rentals Inc
NYSE:URI
16.3
6%
2.7
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
W W Grainger Inc
NYSE:GWW
20
6%
3.3
US
Fastenal Co
NASDAQ:FAST
28.6
11%
2.6
JP
Marubeni Corp
TSE:8002
22.6
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.3
10%
1.7
JP
Sumitomo Corp
TSE:8053
22.2
N/A N/A