V

Victorian Plumbing Group PLC
LSE:VIC

Watchlist Manager
Victorian Plumbing Group PLC
LSE:VIC
Watchlist
Price: 92.8 GBX Market Closed
Market Cap: 302.8m GBX
Have any thoughts about
Victorian Plumbing Group PLC?
Write Note

Relative Value

The Relative Value of one VIC stock under the Base Case scenario is 104.64 GBX. Compared to the current market price of 92.8 GBX, Victorian Plumbing Group PLC is Undervalued by 11%.

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
104.64 GBX
Undervaluation 11%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
25
Median 3Y
0.9
Median 5Y
0.9
Industry
0.6
Forward
1
vs History
20
vs Industry
20
Median 3Y
25.2
Median 5Y
24.7
Industry
16.8
Forward
18.3
vs History
9
vs Industry
19
Median 3Y
15
Median 5Y
14.5
Industry
8.1
vs History
0
vs Industry
1
Median 3Y
23.6
Median 5Y
22.1
Industry
15.7
vs History
20
vs Industry
10
Median 3Y
6
Median 5Y
6
Industry
1.6
vs History
6
vs Industry
27
Median 3Y
0.9
Median 5Y
0.8
Industry
0.7
Forward
1
vs History
9
vs Industry
42
Median 3Y
1.9
Median 5Y
1.8
Industry
2.3
vs History
2
vs Industry
18
Median 3Y
12
Median 5Y
11.9
Industry
8.6
Forward
11
vs History
2
vs Industry
21
Median 3Y
14.8
Median 5Y
14.8
Industry
12.9
Forward
22.2
vs History
6
vs Industry
20
Median 3Y
13.1
Median 5Y
12.8
Industry
9.2
vs History
0
vs Industry
3
Median 3Y
17.2
Median 5Y
16.9
Industry
12.9
vs History
58
vs Industry
10
Median 3Y
5.3
Median 5Y
5.8
Industry
1.1

Multiples Across Competitors

VIC Competitors Multiples
Victorian Plumbing 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
Victorian Plumbing Group PLC
LSE:VIC
302.8m GBP 1.1 25 14.7 18.4
US
Amazon.com Inc
NASDAQ:AMZN
2.3T USD 3.7 46.4 20.6 37.9
ZA
Naspers Ltd
JSE:NPN
842.1B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
202.5B USD 1.5 17.2 10.8 10.8
CN
Pinduoduo Inc
NASDAQ:PDD
134.6B USD 2.6 9.1 6.5 6.5
CN
Meituan
HKEX:3690
960B HKD 2.9 40 34.5 34.5
NL
Prosus NV
AEX:PRX
94.4B EUR 16.5 12.4 2 420.2 2 420.2
AR
Mercadolibre Inc
NASDAQ:MELI
89.1B USD 4.7 62 32.9 42.7
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.7 62.3 33 42.9
US
DoorDash Inc
NASDAQ:DASH
70.8B USD 7 -411.9 215.3 -270
CN
JD.Com Inc
HKEX:9618
389B HKD 0.3 10.5 6.2 6.2
P/S Multiple
Revenue Growth P/S to Growth
UK
V
Victorian Plumbing Group PLC
LSE:VIC
Average P/S: 4.5
1.1
9%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.7
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
10%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
8%
0.2
CN
Pinduoduo Inc
NASDAQ:PDD
2.6
35%
0.1
CN
Meituan
HKEX:3690
2.9
17%
0.2
NL
Prosus NV
AEX:PRX
16.5
12%
1.4
AR
Mercadolibre Inc
NASDAQ:MELI
4.7
30%
0.2
UY
MercadoLibre Inc
BMV:MELIN
4.7
30%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
7
20%
0.3
CN
JD.Com Inc
HKEX:9618
0.3
6%
0.1
P/E Multiple
Earnings Growth PEG
UK
V
Victorian Plumbing Group PLC
LSE:VIC
Average P/E: 31.7
25
26%
1
US
Amazon.com Inc
NASDAQ:AMZN
46.4
39%
1.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.2
35%
0.5
CN
Pinduoduo Inc
NASDAQ:PDD
9.1
39%
0.2
CN
Meituan
HKEX:3690
40
67%
0.6
NL
Prosus NV
AEX:PRX
12.4
15%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
62
48%
1.3
UY
MercadoLibre Inc
BMV:MELIN
62.3
47%
1.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -411.9 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.5
4%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
V
Victorian Plumbing Group PLC
LSE:VIC
Average EV/EBITDA: 279.5
14.7
27%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
20.6
33%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
162%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.8
12%
0.9
CN
Pinduoduo Inc
NASDAQ:PDD
6.5
48%
0.1
CN
Meituan
HKEX:3690
34.5
63%
0.5
NL
Prosus NV
AEX:PRX
2 420.2
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.9
33%
1
UY
MercadoLibre Inc
BMV:MELIN
33
33%
1
US
D
DoorDash Inc
NASDAQ:DASH
215.3
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.2
20%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
V
Victorian Plumbing Group PLC
LSE:VIC
Average EV/EBIT: 291.1
18.4
24%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
37.9
39%
1
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.8
12%
0.9
CN
Pinduoduo Inc
NASDAQ:PDD
6.5
45%
0.1
CN
Meituan
HKEX:3690
34.5
85%
0.4
NL
Prosus NV
AEX:PRX
2 420.2
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
42.7
37%
1.2
UY
MercadoLibre Inc
BMV:MELIN
42.9
37%
1.2
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.2
22%
0.3