Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 15.1x - 16.7x | 15.9x |
| Selected Fwd P/E Multiple | 14.4x - 16.0x | 15.2x |
| Fair Value | €13.38 - €14.79 | €14.09 |
| Upside | -6.4% - 3.4% | -1.5% |
| Benchmarks | - | Full Ticker |
| DFS Furniture plc | - | LSE:DFS |
| NEXT plc | - | LSE:NXT |
| Kingfisher plc | - | LSE:KGF |
| Marks Electrical Group PLC | - | AIM:MRK |
| Victorian Plumbing Group plc | - | AIM:VIC |
| Dunelm Group plc | - | DB:DFQ |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| DFS | NXT | KGF | MRK | VIC | DFQ | |||
| LSE:DFS | LSE:NXT | LSE:KGF | AIM:MRK | AIM:VIC | DB:DFQ | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 3.8% | 87.4% | NM- | -6.7% | 8.3% | ||
| 3Y CAGR | NM- | 2.8% | -39.7% | NM- | -27.3% | 5.5% | ||
| Latest Twelve Months | -63.7% | -8.3% | -46.4% | -438.2% | -43.8% | 1.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.2% | 12.9% | 3.6% | 4.2% | 4.5% | 9.4% | ||
| Prior Fiscal Year | 2.1% | 14.6% | 2.7% | 0.4% | 4.1% | 9.3% | ||
| Latest Fiscal Year | -0.5% | 12.0% | 1.4% | -1.2% | 1.9% | 8.9% | ||
| Latest Twelve Months | 0.7% | 12.0% | 1.4% | -1.2% | 2.2% | 8.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.0x | 12.5x | 7.9x | -69.2x | 13.2x | 10.8x | ||
| Price / LTM Sales | 0.4x | 2.2x | 0.4x | 0.5x | 0.7x | 1.4x | ||
| LTM P/E Ratio | 55.0x | 18.6x | 25.9x | -43.7x | 33.1x | 15.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -43.7x | 25.9x | 55.0x | |||||
| Historical LTM P/E Ratio | 10.2x | 14.9x | 24.0x | |||||
| Selected P/E Multiple | 15.1x | 15.9x | 16.7x | |||||
| (x) LTM Net Income | 152 | 152 | 152 | |||||
| (=) Equity Value | 2,295 | 2,416 | 2,537 | |||||
| (/) Shares Outstanding | 201.3 | 201.3 | 201.3 | |||||
| Implied Value Range | 11.40 | 12.00 | 12.60 | |||||
| FX Rate: GBP/EUR | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 13.17 | 13.87 | 14.56 | 14.30 | ||||
| Upside / (Downside) | -7.9% | -3.0% | 1.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DFS | NXT | KGF | MRK | VIC | DFQ | |
| Value of Common Equity | 358 | 13,680 | 4,796 | 63 | 225 | 2,492 | |
| (/) Shares Outstanding | 230.7 | 116.6 | 1,736.5 | 104.3 | 327.5 | 201.3 | |
| Implied Stock Price | 1.55 | 117.30 | 2.76 | 0.61 | 0.69 | 12.38 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 | |
| Implied Stock Price (Trading Cur) | 1.55 | 117.30 | 2.76 | 0.61 | 0.69 | 14.30 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 | |