Science in Sport PLC
LSE:SIS

Watchlist Manager
Science in Sport PLC Logo
Science in Sport PLC
LSE:SIS
Watchlist
Price: 26 GBX 3.38% Market Closed
Market Cap: 59.9m GBX
Have any thoughts about
Science in Sport PLC?
Write Note

Relative Value

The Relative Value of one SIS stock under the Base Case scenario is 19.89 GBX. Compared to the current market price of 26 GBX, Science in Sport PLC is Overvalued by 23%.

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.

SIS Relative Value
Base Case
19.89 GBX
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
60
Median 3Y
0.6
Median 5Y
1.4
Industry
1
Forward
0.7
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-12.5
Industry
16.8
Forward
-80.7
vs History
28
vs Industry
27
Median 3Y
-7.3
Median 5Y
-5.2
Industry
11.9
vs History
9
vs Industry
16
Median 3Y
-4.5
Median 5Y
-6.2
Industry
17.6
vs History
34
vs Industry
41
Median 3Y
1.3
Median 5Y
1.8
Industry
1.6
vs History
50
vs Industry
55
Median 3Y
0.8
Median 5Y
1.3
Industry
1.2
Forward
0.8
vs History
47
vs Industry
65
Median 3Y
1.8
Median 5Y
2.9
Industry
3.8
vs History
vs Industry
Median 3Y
-18
Median 5Y
-22.6
Industry
10.3
Forward
22.6
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-12.8
Industry
12.9
Forward
-21.8
vs History
15
vs Industry
22
Median 3Y
-10.1
Median 5Y
-7.9
Industry
12.1
vs History
7
vs Industry
9
Median 3Y
-3.8
Median 5Y
-7.9
Industry
15.3
vs History
42
vs Industry
40
Median 3Y
1.1
Median 5Y
1.6
Industry
1.2

Multiples Across Competitors

SIS Competitors Multiples
Science in Sport 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
Science in Sport PLC
LSE:SIS
57.9m GBP 1.1 -5.7 -23 -7.2
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.8B USD 1.7 132.2 13.1 19.9
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
P/E Multiple
Earnings Growth P/E to Growth
UK
Science in Sport PLC
LSE:SIS
Average P/E: 1 945.1
Negative Multiple: -5.7
N/A N/A
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
132.2
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Science in Sport PLC
LSE:SIS
Average EV/EBITDA: 832.1
Negative Multiple: -23
N/A N/A
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13.1
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Science in Sport PLC
LSE:SIS
Average EV/EBIT: 1 118.5
Negative Multiple: -7.2
N/A N/A
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.9
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Discover More
Back to Top