V

Victorian Plumbing Group PLC
LSE:VIC

Watchlist Manager
Victorian Plumbing Group PLC
LSE:VIC
Watchlist
Price: 90.2 GBX 0.22% Market Closed
Market Cap: 295.4m GBX

Relative Value

The Relative Value of one VIC stock under the Base Case scenario is 99.22 GBX. Compared to the current market price of 90.2 GBX, Victorian Plumbing Group PLC is Undervalued by 9%.

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.

VIC Relative Value
Base Case
99.22 GBX
Undervaluation 9%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
25
Median 3Y
0.9
Median 5Y
0.9
Industry
0.5
Forward
0.9
vs History
13
vs Industry
20
Median 3Y
25.2
Median 5Y
25.2
Industry
16.1
Forward
15.2
vs History
19
vs Industry
19
Median 3Y
15.1
Median 5Y
15.1
Industry
7.7
vs History
vs Industry
1
Median 3Y
18.8
Median 5Y
18.5
Industry
14.7
vs History
65
vs Industry
10
Median 3Y
5.9
Median 5Y
6
Industry
1.6
vs History
21
vs Industry
27
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
Forward
1
vs History
28
vs Industry
42
Median 3Y
1.9
Median 5Y
1.9
Industry
2.2
vs History
41
vs Industry
18
Median 3Y
12
Median 5Y
12
Industry
8.3
Forward
9.1
vs History
30
vs Industry
21
Median 3Y
15.1
Median 5Y
14.8
Industry
12.4
Forward
12.3
vs History
17
vs Industry
20
Median 3Y
13.1
Median 5Y
13.1
Industry
9
vs History
vs Industry
3
Median 3Y
14.4
Median 5Y
14.4
Industry
12.5
vs History
82
vs Industry
10
Median 3Y
3.9
Median 5Y
5.3
Industry
1

Multiples Across Competitors

VIC Competitors Multiples
Victorian Plumbing Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Victorian Plumbing Group PLC
LSE:VIC
294.4m GBP 1 53.5 12 16.1
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.3 35 16.8 29.8
ZA
Naspers Ltd
JSE:NPN
968.6B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
350.6B USD 2.6 21.1 17.3 17.3
CN
Pinduoduo Inc
NASDAQ:PDD
179B USD 3.5 12 9.4 9.4
CN
Meituan
HKEX:3690
1.1T HKD 3.1 31.3 27.3 27.3
NL
Prosus NV
AEX:PRX
108.4B EUR 20.2 15.2 2 970.9 2 970.9
AR
Mercadolibre Inc
NASDAQ:MELI
106.3B USD 5.1 55.6 31.4 38.8
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.9 53.5 30.2 37.3
US
DoorDash Inc
NASDAQ:DASH
79.7B USD 7.4 647.8 122.7 1 652
CN
JD.Com Inc
HKEX:9618
508.6B HKD 0.4 11.4 7.7 7.7
P/S Multiple
Revenue Growth P/S to Growth
UK
V
Victorian Plumbing Group PLC
LSE:VIC
Average P/S: 5.1
1
8%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.3
11%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
8%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
3.5
34%
0.1
CN
Meituan
HKEX:3690
3.1
18%
0.2
NL
Prosus NV
AEX:PRX
20.2
14%
1.4
AR
Mercadolibre Inc
NASDAQ:MELI
5.1
23%
0.2
UY
MercadoLibre Inc
BMV:MELIN
4.9
23%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
7.4
19%
0.4
CN
JD.Com Inc
HKEX:9618
0.4
5%
0.1
P/E Multiple
Earnings Growth PEG
UK
V
Victorian Plumbing Group PLC
LSE:VIC
Average P/E: 93.6
53.5
65%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
35
20%
1.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.1
34%
0.6
CN
Pinduoduo Inc
NASDAQ:PDD
12
38%
0.3
CN
Meituan
HKEX:3690
31.3
68%
0.5
NL
Prosus NV
AEX:PRX
15.2
20%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
55.6
26%
2.1
UY
MercadoLibre Inc
BMV:MELIN
53.5
26%
2.1
US
D
DoorDash Inc
NASDAQ:DASH
647.8
172%
3.8
CN
JD.Com Inc
HKEX:9618
11.4
8%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
V
Victorian Plumbing Group PLC
LSE:VIC
Average EV/EBITDA: 324.6
12
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
16.8
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
162%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.3
13%
1.3
CN
Pinduoduo Inc
NASDAQ:PDD
9.4
44%
0.2
CN
Meituan
HKEX:3690
27.3
63%
0.4
NL
Prosus NV
AEX:PRX
2 970.9
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
31.4
29%
1.1
UY
MercadoLibre Inc
BMV:MELIN
30.2
29%
1
US
D
DoorDash Inc
NASDAQ:DASH
122.7
90%
1.4
CN
JD.Com Inc
HKEX:9618
7.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
V
Victorian Plumbing Group PLC
LSE:VIC
Average EV/EBIT: 480.6
16.1
19%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
29.8
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.3
16%
1.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.4
46%
0.2
CN
Meituan
HKEX:3690
27.3
92%
0.3
NL
Prosus NV
AEX:PRX
2 970.9
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
38.8
34%
1.1
UY
MercadoLibre Inc
BMV:MELIN
37.3
34%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
1 652
298%
5.5
CN
JD.Com Inc
HKEX:9618
7.7
12%
0.6