Restore PLC
LSE:RST

Watchlist Manager
Restore PLC Logo
Restore PLC
LSE:RST
Watchlist
Price: 240 GBX Market Closed
Market Cap: 328.6m GBX
Have any thoughts about
Restore PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one RST stock under the Base Case scenario is 451.21 GBX. Compared to the current market price of 240 GBX, Restore PLC is Undervalued by 47%.

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.

RST Relative Value
Base Case
451.21 GBX
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
74
vs Industry
40
Median 3Y
1.3
Median 5Y
2.1
Industry
1.2
Forward
1.1
More Details
86.1
P/E
P/E
Price to Earnings
86.1
vs History
22
vs Industry
31
Median 3Y
26.9
Median 5Y
39.6
Industry
16.1
Forward
12.6
More Details
6.9
P/OCF
P/OCF
Price to OCF
6.9
vs History
71
vs Industry
41
Median 3Y
7.7
Median 5Y
8.4
Industry
9.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
5
Median 3Y
18.9
Median 5Y
24.6
Industry
15.9
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
71
vs Industry
40
Median 3Y
1.6
Median 5Y
2
Industry
1.6
More Details
1.9
EV/S
EV/S
Enterprise Value to Sales
1.9
vs History
73
vs Industry
32
Median 3Y
2.1
Median 5Y
2.9
Industry
1.4
Forward
1.8
More Details
4.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.5
vs History
73
vs Industry
37
Median 3Y
4.8
Median 5Y
6.7
Industry
4.2
More Details
6.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.8
vs History
73
vs Industry
39
Median 3Y
7.3
Median 5Y
9.5
Industry
8.5
Forward
6.3
More Details
15.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.4
vs History
71
vs Industry
22
Median 3Y
16.4
Median 5Y
18.7
Industry
11.8
Forward
11.1
More Details
11.2
EV/OCF
EV/OCF
Enterprise Value to OCF
11.2
vs History
55
vs Industry
31
Median 3Y
12
Median 5Y
12
Industry
10.1
More Details
14.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
14.8
vs History
49
vs Industry
26
Median 3Y
15.9
Median 5Y
15.6
Industry
13.8
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
69
vs Industry
39
Median 3Y
1.1
Median 5Y
1.4
Industry
1.1
More Details

Multiples Across Competitors

RST Competitors Multiples
Restore PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Restore PLC
LSE:RST
327.1m GBP 1.2 86.1 6.8 15.4
US
Cintas Corp
NASDAQ:CTAS
75.5B USD 6.2 37.4 25.1 29.4
US
Copart Inc
NASDAQ:CPRT
56.9B USD 13.1 40.9 29.8 33.6
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.6 21.4 15.1 15.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.1B CAD 4 49.3 15.7 24.7
US
Aurora Innovation Inc
NASDAQ:AUR
12.2B USD 0 -15.3 -13.5 -13.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
631B INR 14.4 53.2 40.5 42.1
FR
Spie SA
PAR:SPIE
4.9B EUR 0.5 22.2 8 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.4 17.5 11.5 14.4
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/S Multiple
Revenue Growth P/S to Growth
UK
Restore PLC
LSE:RST
Average P/S: 5.2
1.2
16%
0.1
US
Cintas Corp
NASDAQ:CTAS
6.2
26%
0.2
US
Copart Inc
NASDAQ:CPRT
13.1
40%
0.3
AU
Brambles Ltd
ASX:BXB
2.6
18%
0.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4
27%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Not Available N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
14.4
41%
0.4
FR
Spie SA
PAR:SPIE
0.5
29%
0
US
I
IAA Inc
F:3NI
2.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
2.6
26%
0.1
P/E Multiple
Earnings Growth P/E to Growth
UK
Restore PLC
LSE:RST
Average P/E: 39.8
86.1
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
37.4
36%
1.1
US
Copart Inc
NASDAQ:CPRT
40.9
46%
0.9
AU
Brambles Ltd
ASX:BXB
21.4
36%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.3
342%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.3 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
53.2
63%
0.8
FR
Spie SA
PAR:SPIE
22.2
117%
0.2
US
I
IAA Inc
F:3NI
17.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Restore PLC
LSE:RST
Average EV/EBITDA: 18.5
6.8
20%
0.3
US
Cintas Corp
NASDAQ:CTAS
25.1
31%
0.8
US
Copart Inc
NASDAQ:CPRT
29.8
45%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
114%
0.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
38%
0.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.5 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.5
50%
0.8
FR
Spie SA
PAR:SPIE
8
42%
0.2
US
I
IAA Inc
F:3NI
11.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Restore PLC
LSE:RST
Average EV/EBIT: 23.3
15.4
71%
0.2
US
Cintas Corp
NASDAQ:CTAS
29.4
33%
0.9
US
Copart Inc
NASDAQ:CPRT
33.6
46%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.7
44%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.2 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42.1
50%
0.8
FR
Spie SA
PAR:SPIE
13.6
59%
0.2
US
I
IAA Inc
F:3NI
14.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

See Also

Summary
RST intrinsic value, competitors valuation, and company profile.
DCF Valuation
RST stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RST stock valuation using valuation multiples.
Wall Street Estimates
RST price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RST stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.