Tandem Group PLC
LSE:TND

Watchlist Manager
Tandem Group PLC Logo
Tandem Group PLC
LSE:TND
Watchlist
Price: 162.5 GBX Market Closed
Market Cap: 8.9m GBX
Have any thoughts about
Tandem Group PLC?
Write Note

Relative Value

TND doesn't have a meaningful market cap.

The Relative Value of one TND stock under the Base Case scenario is 190.72 GBX. Compared to the current market price of 162.5 GBX, Tandem Group PLC is Undervalued by 15%.

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.

TND Relative Value
Base Case
190.72 GBX
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
77
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1
Forward
0.3
vs History
vs Industry
44
Median 3Y
4.4
Median 5Y
5
Industry
17.9
Forward
21.9
vs History
11
vs Industry
42
Median 3Y
8.7
Median 5Y
7.8
Industry
10.6
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-4.2
Industry
16.2
vs History
82
vs Industry
79
Median 3Y
0.5
Median 5Y
0.6
Industry
1.7
vs History
20
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2
Forward
0.5
vs History
12
vs Industry
70
Median 3Y
1.7
Median 5Y
1.7
Industry
4
vs History
3
vs Industry
4
Median 3Y
6.6
Median 5Y
4.3
Industry
9.1
Forward
8.7
vs History
vs Industry
58
Median 3Y
2.5
Median 5Y
2.8
Industry
12.2
Forward
12.2
vs History
3
vs Industry
48
Median 3Y
6.7
Median 5Y
6.3
Industry
10.5
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-4.4
Industry
14.3
vs History
57
vs Industry
80
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

TND Competitors Multiples
Tandem 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
Tandem Group PLC
LSE:TND
8.9m GBP 0.4 -10 12 611.9 -39.9
JP
Bandai Namco Holdings Inc
TSE:7832
2.5T JPY 2.1 19 11.7 15.2
JP
Shimano Inc
TSE:7309
1.9T JPY 4.4 44.6 16 22.4
US
Hasbro Inc
NASDAQ:HAS
8B USD 1.9 -12.5 12.5 16
US
Mattel Inc
NASDAQ:MAT
6B USD 1.1 11 8.6 10.6
UK
Games Workshop Group PLC
LSE:GAW
4.3B GBP 8.1 28.4 17.5 20.9
US
Brunswick Corp
NYSE:BC
4.4B USD 0.8 16.2 8.1 12.4
US
Acushnet Holdings Corp
NYSE:GOLF
4.3B USD 1.8 22.7 14.5 17.2
CA
BRP Inc
TSX:DOO
5.5B CAD 0.5 29.5 6.1 8.9
JP
Yamaha Corp
TSE:7951
596.8B JPY 1.3 29.9 8.4 19
US
Peloton Interactive Inc
NASDAQ:PTON
3.6B USD 1.3 -9.1 -22.6 -14.7
P/E Multiple
Earnings Growth P/E to Growth
UK
Tandem Group PLC
LSE:TND
Average P/E: 25.2
Negative Multiple: -10
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
19
18%
1.1
JP
Shimano Inc
TSE:7309
44.6
49%
0.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -12.5 N/A N/A
US
Mattel Inc
NASDAQ:MAT
11
172%
0.1
UK
Games Workshop Group PLC
LSE:GAW
28.4
14%
2.1
US
Brunswick Corp
NYSE:BC
16.2
3%
5.1
US
Acushnet Holdings Corp
NYSE:GOLF
22.7
15%
1.5
CA
BRP Inc
TSX:DOO
29.5
-29%
N/A
JP
Yamaha Corp
TSE:7951
29.9
58%
0.5
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -9.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Tandem Group PLC
LSE:TND
Average EV/EBITDA: 1 271.5
12 611.9
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
11.7
61%
0.2
JP
Shimano Inc
TSE:7309
16
18%
0.9
US
Hasbro Inc
NASDAQ:HAS
12.5
95%
0.1
US
Mattel Inc
NASDAQ:MAT
8.6
45%
0.2
UK
Games Workshop Group PLC
LSE:GAW
17.5
8%
2.2
US
Brunswick Corp
NYSE:BC
8.1
-12%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
14.5
31%
0.5
CA
BRP Inc
TSX:DOO
6.1
-20%
N/A
JP
Yamaha Corp
TSE:7951
8.4
29%
0.3
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -22.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Tandem Group PLC
LSE:TND
Average EV/EBIT: 15.8
Negative Multiple: -39.9
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
15.2
N/A N/A
JP
Shimano Inc
TSE:7309
22.4
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16
149%
0.1
US
Mattel Inc
NASDAQ:MAT
10.6
34%
0.3
UK
Games Workshop Group PLC
LSE:GAW
20.9
12%
1.7
US
Brunswick Corp
NYSE:BC
12.4
-18%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
17.2
17%
1
CA
BRP Inc
TSX:DOO
8.9
-30%
N/A
JP
Yamaha Corp
TSE:7951
19
N/A N/A
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -14.7 N/A N/A

See Also

Discover More
Back to Top