L

Larq SA
WSE:LRQ

Watchlist Manager
Larq SA
WSE:LRQ
Watchlist
Price: 2.18 PLN 3.81% Market Closed
Market Cap: 29.3m PLN
Have any thoughts about
Larq SA?
Write Note

Relative Value

The Relative Value of one LRQ stock under the Base Case scenario is 0.08 PLN. Compared to the current market price of 2.18 PLN, Larq SA is Overvalued by 96%.

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.

LRQ Relative Value
Base Case
0.08 PLN
Overvaluation 96%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
2
Median 3Y
53.1
Median 5Y
60.4
Industry
1.5
vs History
4
vs Industry
46
Median 3Y
-1.2
Median 5Y
-0.9
Industry
18.1
vs History
vs Industry
6
Median 3Y
-27.7
Median 5Y
-14.9
Industry
11.6
vs History
vs Industry
10
Median 3Y
-16.8
Median 5Y
-16.2
Industry
16
vs History
17
vs Industry
73
Median 3Y
0.4
Median 5Y
0.4
Industry
1.7
vs History
31
vs Industry
2
Median 3Y
52.1
Median 5Y
60.5
Industry
1.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
vs Industry
Median 3Y
-14.4
Median 5Y
-14.3
Industry
8.8
vs History
vs Industry
Median 3Y
-11.2
Median 5Y
-11.2
Industry
12.3
vs History
vs Industry
6
Median 3Y
-22.3
Median 5Y
-14.4
Industry
10.6
vs History
vs Industry
7
Median 3Y
-22.3
Median 5Y
-13.6
Industry
13.5
vs History
11
vs Industry
73
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4

Multiples Across Competitors

LRQ Competitors Multiples
Larq SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Larq SA
WSE:LRQ
28.7m PLN 70.6 157 -10.4 -10
FR
Publicis Groupe SA
PAR:PUB
25.2B EUR 1.6 17.2 9.2 12.9
US
Omnicom Group Inc
NYSE:OMC
16.8B USD 1.1 11.5 7.6 8.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
97.6B CNY 7.8 18.8 16.9 16.9
UK
Informa PLC
LSE:INF
10.6B GBP 3.2 34 13.1 23.2
UK
WPP PLC
LSE:WPP
8.8B GBP 0.6 43.2 6.9 18.7
US
Interpublic Group of Companies Inc
NYSE:IPG
10.7B USD 1 13.2 7 8.2
JP
Dentsu Group Inc
TSE:4324
989.5B JPY 0.7 -31.7 6 10.5
JP
CyberAgent Inc
TSE:4751
555B JPY 0.7 34.2 7.9 9.9
FR
JCDecaux SE
PAR:DEC
3.2B EUR 0.9 12 4.2 12.4
FR
JCDecaux SA
OTC:JCDXF
3.3B USD 0.9 12.2 4.2 12.4
P/E Multiple
Earnings Growth PEG
PL
L
Larq SA
WSE:LRQ
Average P/E: 35.3
157
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
17.2
17%
1
US
Omnicom Group Inc
NYSE:OMC
11.5
10%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
18.8
11%
1.7
UK
Informa PLC
LSE:INF
34
25%
1.4
UK
WPP PLC
LSE:WPP
43.2
23%
1.9
US
Interpublic Group of Companies Inc
NYSE:IPG
13.2
0%
N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -31.7 N/A N/A
JP
CyberAgent Inc
TSE:4751
34.2
26%
1.3
FR
JCDecaux SE
PAR:DEC
12
15%
0.8
FR
JCDecaux SA
OTC:JCDXF
12.2
15%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
L
Larq SA
WSE:LRQ
Average EV/EBITDA: 8.3
Negative Multiple: -10.4
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.2
7%
1.3
US
Omnicom Group Inc
NYSE:OMC
7.6
6%
1.3
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.9
16%
1.1
UK
Informa PLC
LSE:INF
13.1
13%
1
UK
WPP PLC
LSE:WPP
6.9
8%
0.9
US
Interpublic Group of Companies Inc
NYSE:IPG
7
0%
N/A
JP
Dentsu Group Inc
TSE:4324
6
6%
1
JP
CyberAgent Inc
TSE:4751
7.9
8%
1
FR
JCDecaux SE
PAR:DEC
4.2
-13%
N/A
FR
JCDecaux SA
OTC:JCDXF
4.2
-13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
L
Larq SA
WSE:LRQ
Average EV/EBIT: 13.4
Negative Multiple: -10
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
12.9
12%
1.1
US
Omnicom Group Inc
NYSE:OMC
8.4
6%
1.4
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.9
10%
1.7
UK
Informa PLC
LSE:INF
23.2
28%
0.8
UK
WPP PLC
LSE:WPP
18.7
48%
0.4
US
Interpublic Group of Companies Inc
NYSE:IPG
8.2
0%
N/A
JP
Dentsu Group Inc
TSE:4324
10.5
N/A N/A
JP
CyberAgent Inc
TSE:4751
9.9
N/A N/A
FR
JCDecaux SE
PAR:DEC
12.4
9%
1.4
FR
JCDecaux SA
OTC:JCDXF
12.4
9%
1.4