THG PLC
LSE:THG

Watchlist Manager
THG PLC Logo
THG PLC
LSE:THG
Watchlist
Price: 41.76 GBX 3.83%
Market Cap: 637.2m GBX
Have any thoughts about
THG PLC?
Write Note

Relative Value

The Relative Value of one THG stock under the Base Case scenario is 100.2 GBX. Compared to the current market price of 41.76 GBX, THG PLC is Undervalued by 58%.

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.

THG Relative Value
Base Case
100.2 GBX
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
51
Median 3Y
0.4
Median 5Y
0
Industry
0.6
Forward
0.3
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
0
Industry
16.7
Forward
-5.3
vs History
44
vs Industry
42
Median 3Y
6.3
Median 5Y
0
Industry
7.7
vs History
vs Industry
35
Median 3Y
-15
Median 5Y
0
Industry
15
vs History
67
vs Industry
62
Median 3Y
0.9
Median 5Y
0.9
Industry
1.6
vs History
42
vs Industry
41
Median 3Y
0.6
Median 5Y
0
Industry
0.7
Forward
0.6
vs History
42
vs Industry
53
Median 3Y
1.5
Median 5Y
0
Industry
2.2
vs History
44
vs Industry
18
Median 3Y
14.9
Median 5Y
0
Industry
8.4
Forward
8.5
vs History
vs Industry
Median 3Y
-12.7
Median 5Y
0
Industry
12.8
Forward
-16.4
vs History
44
vs Industry
32
Median 3Y
9.3
Median 5Y
0
Industry
8.8
vs History
32
vs Industry
4
Median 3Y
-9.7
Median 5Y
0
Industry
12.1
vs History
65
vs Industry
54
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

THG Competitors Multiples
THG 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
THG PLC
LSE:THG
639.3m GBP 0.3 -2.6 11.7 -9.8
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.3 41.6 18.5 34
ZA
Naspers Ltd
JSE:NPN
838.5B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
199.6B USD 1.5 16.8 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
139.5B USD 2.9 10.2 7.5 7.5
CN
Meituan
HKEX:3690
919.4B HKD 2.8 37.9 32.6 32.6
AR
Mercadolibre Inc
NASDAQ:MELI
99.1B USD 5.2 69.1 36.7 47.7
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.2 68.8 36.6 47.6
NL
Prosus NV
AEX:PRX
93B EUR 17.8 14.7 -562.4 -562.4
US
DoorDash Inc
NASDAQ:DASH
72.3B USD 7.2 -423.5 220.2 -276.2
CN
JD.Com Inc
HKEX:9618
398.6B HKD 0.3 10.6 6.4 6.4
P/E Multiple
Earnings Growth
UK
THG PLC
LSE:THG
Average P/E: 33.7
Negative Multiple: -2.6
N/A
US
Amazon.com Inc
NASDAQ:AMZN
41.6
165%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
79%
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.8
145%
CN
Pinduoduo Inc
NASDAQ:PDD
10.2
185%
CN
Meituan
HKEX:3690
37.9
320%
AR
Mercadolibre Inc
NASDAQ:MELI
69.1
246%
UY
MercadoLibre Inc
BMV:MELIN
68.8
239%
NL
Prosus NV
AEX:PRX
14.7
57%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -423.5 N/A
CN
JD.Com Inc
HKEX:9618
10.6
11%
EV/EBITDA Multiple
EBITDA Growth
UK
THG PLC
LSE:THG
Average EV/EBITDA: 42.3
11.7
88%
US
Amazon.com Inc
NASDAQ:AMZN
18.5
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
44%
CN
Pinduoduo Inc
NASDAQ:PDD
7.5
226%
CN
Meituan
HKEX:3690
32.6
327%
AR
Mercadolibre Inc
NASDAQ:MELI
36.7
152%
UY
MercadoLibre Inc
BMV:MELIN
36.6
152%
NL
Prosus NV
AEX:PRX
Negative Multiple: -562.4 N/A
US
D
DoorDash Inc
NASDAQ:DASH
220.2
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
UK
THG PLC
LSE:THG
Average EV/EBIT: 26.6
Negative Multiple: -9.8
N/A
US
Amazon.com Inc
NASDAQ:AMZN
34
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
53%
CN
Pinduoduo Inc
NASDAQ:PDD
7.5
236%
CN
Meituan
HKEX:3690
32.6
516%
AR
Mercadolibre Inc
NASDAQ:MELI
47.7
178%
UY
MercadoLibre Inc
BMV:MELIN
47.6
178%
NL
Prosus NV
AEX:PRX
Negative Multiple: -562.4 N/A
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -276.2 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top