H

Hill & Smith PLC
SWB:7HL

Watchlist Manager
Hill & Smith PLC
SWB:7HL
Watchlist
Price: 22.2 EUR
Market Cap: 1.8B EUR
Have any thoughts about
Hill & Smith PLC?
Write Note

Relative Value

The Relative Value of one 7HL stock under the Base Case scenario is 31.67 EUR. Compared to the current market price of 22.2 EUR, Hill & Smith PLC is Undervalued by 30%.

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.

7HL Relative Value
Base Case
31.67 EUR
Undervaluation 30%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
49
Median 3Y
1.7
Median 5Y
1.6
Industry
1.7
Forward
1.7
vs History
55
vs Industry
9
Median 3Y
20.7
Median 5Y
21.6
Industry
15.4
Forward
15.4
vs History
65
vs Industry
12
Median 3Y
15.5
Median 5Y
14.7
Industry
9.1
vs History
55
vs Industry
11
Median 3Y
37.9
Median 5Y
20.9
Industry
15
vs History
19
vs Industry
14
Median 3Y
3.2
Median 5Y
3.1
Industry
1.4
vs History
11
vs Industry
48
Median 3Y
1.9
Median 5Y
1.8
Industry
2.1
Forward
1.8
vs History
17
vs Industry
45
Median 3Y
4.9
Median 5Y
4.8
Industry
7.2
vs History
26
vs Industry
14
Median 3Y
10.3
Median 5Y
10.4
Industry
9.9
Forward
9.2
vs History
50
vs Industry
13
Median 3Y
13.9
Median 5Y
14.4
Industry
12.6
Forward
11.4
vs History
71
vs Industry
14
Median 3Y
17.5
Median 5Y
16.5
Industry
10.3
vs History
84
vs Industry
11
Median 3Y
24.5
Median 5Y
22
Industry
13
vs History
6
vs Industry
19
Median 3Y
2.5
Median 5Y
2.3
Industry
1.3

Multiples Across Competitors

7HL Competitors Multiples
Hill & Smith 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
Hill & Smith PLC
SWB:7HL
1.8B EUR 1.8 19.3 9.9 13.1
ZA
Kumba Iron Ore Ltd
JSE:KIO
105.8B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
234.2B BRL 1.1 4.9 3.3 4
AU
Fortescue Metals Group Ltd
ASX:FMG
56.6B AUD 1.9 6.2 4.2 4.2
AU
Fortescue Ltd
XMUN:FVJ
33.8B EUR 1.9 6.2 4.2 4.2
US
Nucor Corp
NYSE:NUE
27.6B USD 0.7 8.2 4.6 5.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.2T INR 1.3 45 11.9 18.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
157.3B CNY 0.5 16.6 15.9 15.9
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -42.6 9.4 16.1
JP
Nippon Steel Corp
TSE:5401
3.2T JPY 0.4 6.4 5.3 8.9
LU
ArcelorMittal SA
AEX:MT
18.2B EUR 0.3 -15.3 3.7 6.6
P/E Multiple
Earnings Growth P/E to Growth
UK
H
Hill & Smith PLC
SWB:7HL
Average P/E: 14.1
19.3
60%
0.3
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-35%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
44%
0.1
AU
Fortescue Metals Group Ltd
ASX:FMG
6.2
-53%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
6.2
-53%
N/A
US
Nucor Corp
NYSE:NUE
8.2
-37%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
45
115%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.6
17%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
Negative Multiple: -42.6 N/A N/A
JP
Nippon Steel Corp
TSE:5401
6.4
19%
0.3
LU
ArcelorMittal SA
AEX:MT
Negative Multiple: -15.3
371%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
H
Hill & Smith PLC
SWB:7HL
Average EV/EBITDA: 7.2
9.9
26%
0.4
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-20%
N/A
BR
Vale SA
BOVESPA:VALE3
3.3
17%
0.2
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-24%
N/A
US
Nucor Corp
NYSE:NUE
4.6
-21%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
11.9
53%
0.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
211%
0.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.4
93%
0.1
JP
Nippon Steel Corp
TSE:5401
5.3
30%
0.2
LU
ArcelorMittal SA
AEX:MT
3.7
11%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
H
Hill & Smith PLC
SWB:7HL
Average EV/EBIT: 9.7
13.1
37%
0.4
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-40%
N/A
BR
Vale SA
BOVESPA:VALE3
4
-5%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-49%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-49%
N/A
US
Nucor Corp
NYSE:NUE
5.8
-35%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
18.4
63%
0.3
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
39%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
16.1
155%
0.1
JP
Nippon Steel Corp
TSE:5401
8.9
N/A N/A
LU
ArcelorMittal SA
AEX:MT
6.6
4%
1.6

See Also

Discover More
Back to Top