F

FW Thorpe PLC
LSE:TFW

Watchlist Manager
FW Thorpe PLC
LSE:TFW
Watchlist
Price: 311.35 GBX -0.53%
Market Cap: 365.3m GBX
Have any thoughts about
FW Thorpe PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one TFW stock under the Base Case scenario is 358.46 GBX. Compared to the current market price of 311.35 GBX, FW Thorpe PLC is Undervalued by 13%.

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.

TFW Relative Value
Base Case
358.46 GBX
Undervaluation 13%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

2.1
P/S
P/S
Price to Sales
2.1
vs History
90
vs Industry
34
Median 3Y
2.7
Median 5Y
2.9
Industry
1.8
More Details
16.7
P/E
P/E
Price to Earnings
16.7
vs History
87
vs Industry
38
Median 3Y
20.6
Median 5Y
21.9
Industry
23.2
More Details
10.3
P/OCF
P/OCF
Price to OCF
10.3
vs History
92
vs Industry
39
Median 3Y
20.1
Median 5Y
18.5
Industry
14.6
More Details
14.9
P/FCFE
P/FCFE
Price to FCFE
14.9
vs History
92
vs Industry
31
Median 3Y
29.6
Median 5Y
31.4
Industry
20
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
84
vs Industry
29
Median 3Y
2.8
Median 5Y
2.9
Industry
2
More Details
1.9
EV/S
EV/S
Enterprise Value to Sales
1.9
vs History
87
vs Industry
35
Median 3Y
2.5
Median 5Y
2.6
Industry
1.8
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
53
Median 3Y
0
Median 5Y
0
Industry
7.4
More Details
9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9
vs History
88
vs Industry
42
Median 3Y
11.5
Median 5Y
12.4
Industry
14.8
More Details
12.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.1
vs History
87
vs Industry
39
Median 3Y
15.3
Median 5Y
16.4
Industry
18.3
More Details
9.5
EV/OCF
EV/OCF
Enterprise Value to OCF
9.5
vs History
92
vs Industry
39
Median 3Y
18.5
Median 5Y
15.4
Industry
14.4
More Details
12.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
12.5
vs History
92
vs Industry
29
Median 3Y
23.5
Median 5Y
24.9
Industry
17.9
More Details
2.2
EV/IC
EV/IC
Enterprise Value to IC
2.2
vs History
88
vs Industry
24
Median 3Y
2.8
Median 5Y
3.1
Industry
1.6
More Details

Multiples Across Competitors

TFW Competitors Multiples
FW Thorpe 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
FW Thorpe PLC
LSE:TFW
370.4m GBP 2.1 16.7 9 12.1
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.2T CNY 3.1 25.1 21.5 21.5
FR
Schneider Electric SE
PAR:SU
133.9B EUR 3.7 34.7 18.5 23
IE
Eaton Corporation PLC
NYSE:ETN
134.6B USD 5.5 35.7 25.6 30.7
CH
Abb Ltd
SIX:ABBN
90.4B CHF 3.1 26.2 17.8 20.7
US
Emerson Electric Co
NYSE:EMR
70.8B USD 4 36 17.9 30.2
KR
LG Energy Solution Ltd
KRX:373220
83.8T KRW 3.1 -231 23.6 82.3
US
Vertiv Holdings Co
NYSE:VRT
45B USD 6 77.5 31.6 38.7
US
AMETEK Inc
NYSE:AME
42.5B USD 6.1 31.9 20.6 25
BR
WEG SA
BOVESPA:WEGE3
233B BRL 6.5 38.2 28.7 31.6
US
Rockwell Automation Inc
NYSE:ROK
32.9B USD 4 34.7 23.2 29.1
P/E Multiple
Earnings Growth P/E to Growth
UK
F
FW Thorpe PLC
LSE:TFW
Average P/E: 35.7
16.7
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
25.1
70%
0.4
FR
Schneider Electric SE
PAR:SU
34.7
54%
0.6
IE
Eaton Corporation PLC
NYSE:ETN
35.7
68%
0.5
CH
Abb Ltd
SIX:ABBN
26.2
34%
0.8
US
Emerson Electric Co
NYSE:EMR
36
108%
0.3
KR
LG Energy Solution Ltd
KRX:373220
Negative Multiple: -231
134%
N/A
US
Vertiv Holdings Co
NYSE:VRT
77.5
266%
0.3
US
AMETEK Inc
NYSE:AME
31.9
41%
0.8
BR
WEG SA
BOVESPA:WEGE3
38.2
41%
0.9
US
Rockwell Automation Inc
NYSE:ROK
34.7
53%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
F
FW Thorpe PLC
LSE:TFW
Average EV/EBITDA: 21.6
9
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
21.5
153%
0.1
FR
Schneider Electric SE
PAR:SU
18.5
33%
0.6
IE
Eaton Corporation PLC
NYSE:ETN
25.6
48%
0.5
CH
Abb Ltd
SIX:ABBN
17.8
37%
0.5
US
Emerson Electric Co
NYSE:EMR
17.9
40%
0.4
KR
LG Energy Solution Ltd
KRX:373220
23.6
118%
0.2
US
Vertiv Holdings Co
NYSE:VRT
31.6
113%
0.3
US
AMETEK Inc
NYSE:AME
20.6
24%
0.8
BR
WEG SA
BOVESPA:WEGE3
28.7
59%
0.5
US
Rockwell Automation Inc
NYSE:ROK
23.2
39%
0.6

See Also

Summary
TFW intrinsic value, competitors valuation, and company profile.
DCF Valuation
TFW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TFW stock valuation using valuation multiples.
Wall Street Estimates
TFW 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
TFW 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 210,300+ 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.