Tristel PLC
LSE:TSTL

Watchlist Manager
Tristel PLC Logo
Tristel PLC
LSE:TSTL
Watchlist
Price: 425 GBX -1.16% Market Closed
Market Cap: 202.7m GBX
Have any thoughts about
Tristel PLC?
Write Note

Relative Value

The Relative Value of one TSTL stock under the Base Case scenario is 548.76 GBX. Compared to the current market price of 425 GBX, Tristel PLC is Undervalued 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.

TSTL Relative Value
Base Case
548.76 GBX
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
23
Median 3Y
5.2
Median 5Y
5.6
Industry
2.3
Forward
4.8
vs History
80
vs Industry
14
Median 3Y
37.7
Median 5Y
40.8
Industry
23
Forward
31.9
vs History
88
vs Industry
18
Median 3Y
24.5
Median 5Y
26.2
Industry
14.3
vs History
92
vs Industry
16
Median 3Y
39.8
Median 5Y
45
Industry
20
vs History
52
vs Industry
10
Median 3Y
6.2
Median 5Y
6.7
Industry
2.2
vs History
69
vs Industry
21
Median 3Y
5.1
Median 5Y
5.6
Industry
2.4
Forward
4.7
vs History
76
vs Industry
32
Median 3Y
6.2
Median 5Y
6.8
Industry
5
vs History
55
vs Industry
12
Median 3Y
22.7
Median 5Y
23.4
Industry
12.9
Forward
17.7
vs History
61
vs Industry
11
Median 3Y
34.4
Median 5Y
34.6
Industry
17.4
Forward
24
vs History
88
vs Industry
19
Median 3Y
23.8
Median 5Y
25.9
Industry
14
vs History
92
vs Industry
16
Median 3Y
30.2
Median 5Y
34.4
Industry
18.2
vs History
36
vs Industry
10
Median 3Y
6.7
Median 5Y
7.2
Industry
1.9

Multiples Across Competitors

TSTL Competitors Multiples
Tristel 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
Tristel PLC
LSE:TSTL
201.4m GBP 5.1 33.4 22.6 31.7
JP
Hoya Corp
TSE:7741
7.1T JPY 8.6 36.2 23.9 28.8
CH
Alcon AG
SIX:ALC
37.7B CHF 4.2 35.7 17.5 33.9
DK
Coloplast A/S
CSE:COLO B
177.1B DKK 6.6 35.4 22.6 26.6
US
Align Technology Inc
NASDAQ:ALGN
16.1B USD 4.1 36.4 18.4 22.1
KR
HLB Inc
KOSDAQ:028300
10.5T KRW 201.6 -56.4 -86.8 -81.9
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
51.1B CNY 11.5 27.6 24 24
US
Lantheus Holdings Inc
NASDAQ:LNTH
6.5B USD 4.4 15.3 10.6 12
CA
Bausch + Lomb Corp
NYSE:BLCO
6.4B USD 1.4 -17.3 16.8 56.1
UK
ConvaTec Group PLC
LSE:CTEC
4.6B GBP 2.6 37.2 264.5 462
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.6B USD 4.3 47.6 23.2 38.1
P/E Multiple
Earnings Growth PEG
UK
Tristel PLC
LSE:TSTL
Average P/E: 33.9
33.4
25%
1.3
JP
Hoya Corp
TSE:7741
36.2
15%
2.4
CH
Alcon AG
SIX:ALC
35.7
27%
1.3
DK
Coloplast A/S
CSE:COLO B
35.4
15%
2.4
US
Align Technology Inc
NASDAQ:ALGN
36.4
26%
1.4
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -56.4 N/A N/A
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
27.6
24%
1.1
US
Lantheus Holdings Inc
NASDAQ:LNTH
15.3
19%
0.8
CA
Bausch + Lomb Corp
NYSE:BLCO
Negative Multiple: -17.3 N/A N/A
UK
ConvaTec Group PLC
LSE:CTEC
37.2
46%
0.8
US
Merit Medical Systems Inc
NASDAQ:MMSI
47.6
37%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Tristel PLC
LSE:TSTL
Average EV/EBITDA: 44.4
22.6
24%
0.9
JP
Hoya Corp
TSE:7741
23.9
15%
1.6
CH
Alcon AG
SIX:ALC
17.5
10%
1.8
DK
Coloplast A/S
CSE:COLO B
22.6
11%
2.1
US
Align Technology Inc
NASDAQ:ALGN
18.4
15%
1.2
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -86.8 N/A N/A
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
24
27%
0.9
US
Lantheus Holdings Inc
NASDAQ:LNTH
10.6
11%
1
CA
Bausch + Lomb Corp
NYSE:BLCO
16.8
22%
0.8
UK
ConvaTec Group PLC
LSE:CTEC
264.5
12%
22
US
Merit Medical Systems Inc
NASDAQ:MMSI
23.2
22%
1.1