Tribal Group PLC
LSE:TRB

Watchlist Manager
Tribal Group PLC Logo
Tribal Group PLC
LSE:TRB
Watchlist
Price: 45.05 GBX -0.99%
Market Cap: 96.2m GBX
Have any thoughts about
Tribal Group PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one TRB stock under the Base Case scenario is 75.99 GBX. Compared to the current market price of 45.05 GBX, Tribal Group PLC is Undervalued by 41%.

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.

TRB Relative Value
Base Case
75.99 GBX
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.1
P/S
P/S
Price to Sales
1.1
vs History
80
vs Industry
41
Median 3Y
1.4
Median 5Y
1.5
Industry
1.2
Forward
1.1
More Details
50
P/E
P/E
Price to Earnings
50
vs History
6
vs Industry
19
Median 3Y
29.5
Median 5Y
27.9
Industry
15.3
Forward
11.4
More Details
7.1
P/OCF
P/OCF
Price to OCF
7.1
vs History
96
vs Industry
19
Median 3Y
14.2
Median 5Y
14
Industry
8.1
More Details
37.7
P/FCFE
P/FCFE
Price to FCFE
37.7
vs History
34
vs Industry
14
Median 3Y
45.1
Median 5Y
23.5
Industry
11.7
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
80
vs Industry
26
Median 3Y
2.3
Median 5Y
3
Industry
1.6
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
76
vs Industry
37
Median 3Y
1.4
Median 5Y
1.5
Industry
1.3
Forward
1.2
More Details
2.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.5
vs History
82
vs Industry
38
Median 3Y
3.3
Median 5Y
3.2
Industry
2.8
More Details
14.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.4
vs History
22
vs Industry
23
Median 3Y
13.5
Median 5Y
12.8
Industry
8.1
Forward
7.1
More Details
35.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
35.3
vs History
12
vs Industry
20
Median 3Y
20.6
Median 5Y
19.1
Industry
10.9
Forward
9
More Details
7.7
EV/OCF
EV/OCF
Enterprise Value to OCF
7.7
vs History
92
vs Industry
16
Median 3Y
14.9
Median 5Y
14.6
Industry
8.5
More Details
15.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
15.2
vs History
49
vs Industry
Median 3Y
-20.9
Median 5Y
14.7
Industry
11.2
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
84
vs Industry
37
Median 3Y
1.2
Median 5Y
1.5
Industry
1.2
More Details

Multiples Across Competitors

TRB Competitors Multiples
Tribal Group 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
Tribal Group PLC
LSE:TRB
96.2m GBP 1.1 50 14.4 35.3
ZA
Advtech Ltd
JSE:ADH
17.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
15B USD 21.7 172.4 221.9 259.5
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.4B USD 2.2 26.8 13.8 13.8
ZA
Curro Holdings Ltd
JSE:COH
7.8B Zac 0 0 0 0
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
6.4B USD 2.4 54.6 21.8 31.7
CN
TAL Education Group
NYSE:TAL
6B USD 3.3 82.5 -194.7 -194.7
ZA
Stadio Holdings Ltd
JSE:SDO
5.8B Zac 0 0 0 0
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.8B USD 4.7 21.2 14.6 16.5
US
PowerSchool Holdings Inc
NYSE:PWSC
4.7B USD 6.3 -83.6 36.4 370.4
US
Stride Inc
NYSE:LRN
4.6B USD 2.2 19.1 11.3 15.5
P/E Multiple
Earnings Growth P/E to Growth
UK
Tribal Group PLC
LSE:TRB
Average P/E: 60.9
50
70%
0.7
ZA
A
Advtech Ltd
JSE:ADH
Not Available
48%
N/A
US
Duolingo Inc
NASDAQ:DUOL
172.4
1 108%
0.2
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
26.8
195%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
54.6
282%
0.2
CN
TAL Education Group
NYSE:TAL
82.5
N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
21.2
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
Negative Multiple: -83.6 N/A N/A
US
Stride Inc
NYSE:LRN
19.1
74%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Tribal Group PLC
LSE:TRB
Average EV/EBITDA: 47.7
14.4
42%
0.3
ZA
A
Advtech Ltd
JSE:ADH
Not Available
38%
N/A
US
Duolingo Inc
NASDAQ:DUOL
221.9
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.8
161%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
21.8
94%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -194.7 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
14.6
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
36.4
127%
0.3
US
Stride Inc
NYSE:LRN
11.3
79%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Tribal Group PLC
LSE:TRB
Average EV/EBIT: 106.1
35.3
73%
0.5
ZA
A
Advtech Ltd
JSE:ADH
Not Available
40%
N/A
US
Duolingo Inc
NASDAQ:DUOL
259.5
N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
13.8
183%
0.1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
31.7
137%
0.2
CN
TAL Education Group
NYSE:TAL
Negative Multiple: -194.7 N/A N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
16.5
N/A N/A
US
PowerSchool Holdings Inc
NYSE:PWSC
370.4
808%
0.5
US
Stride Inc
NYSE:LRN
15.5
111%
0.1

See Also

Summary
TRB intrinsic value, competitors valuation, and company profile.
DCF Valuation
TRB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TRB stock valuation using valuation multiples.
Wall Street Estimates
TRB 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
TRB 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 211,100+ 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.