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 Pb Multiple | 1.3x - 1.5x | 1.4x |
| Historical Pb Multiple | 0.7x - 1.6x | 1.3x |
| Fair Value | €1 - €1.11 | €1.06 |
| Upside | -17.0% - -8.3% | -12.6% |
| Benchmarks | - | Full Ticker |
| Marshalls plc | - | LSE:MSLH |
| Breedon Group plc | - | LSE:BREE |
| Michelmersh Brick Holdings plc | - | AIM:MBH |
| Forterra plc | - | LSE:FORT |
| Ibstock plc | - | LSE:IBST |
| SigmaRoc plc | - | DB:M2I2 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MSLH | BREE | MBH | FORT | IBST | M2I2 | |||
| LSE:MSLH | LSE:BREE | AIM:MBH | LSE:FORT | LSE:IBST | DB:M2I2 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -11.8% | 4.3% | -6.6% | -17.9% | -25.7% | 58.5% | ||
| 3Y CAGR | -17.3% | 7.0% | -0.1% | -27.3% | -22.0% | NM- | ||
| Latest Twelve Months | 66.7% | -8.8% | -36.8% | 36.7% | -28.3% | 134.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.7% | 6.4% | 11.7% | 7.1% | 7.0% | 3.2% | ||
| Prior Fiscal Year | 2.8% | 7.1% | 12.5% | 3.7% | 5.2% | 1.8% | ||
| Latest Fiscal Year | 5.0% | 6.1% | 8.7% | 5.1% | 4.1% | 2.3% | ||
| Latest Twelve Months | 5.0% | 6.1% | 8.7% | 5.1% | 4.1% | 2.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.9% | 8.4% | 8.8% | 13.0% | 7.3% | 3.3% | ||
| Prior Fiscal Year | 2.9% | 9.8% | 10.6% | 6.0% | 5.2% | 2.0% | ||
| Latest Twelve Months | 4.8% | 8.4% | 6.5% | 8.1% | 3.8% | 3.7% | ||
| Next Fiscal Year | 6.3% | 10.1% | 9.5% | 8.9% | 7.0% | 13.7% | ||
| Two Fiscal Years Forward | 7.0% | 11.0% | 10.1% | 11.6% | 10.6% | 13.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.1x | 0.8x | 1.4x | 1.2x | 1.6x | 1.2x | ||
| Price / LTM EPS | 21.6x | 13.5x | 16.3x | 23.1x | 37.9x | 52.1x | ||
| Price / Book | 1.0x | 1.1x | 1.0x | 1.8x | 1.4x | 1.6x | ||
| Price / Fwd Book | 1.0x | 1.0x | 1.0x | 1.7x | 1.4x | 1.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 1.1x | 1.8x | |||||
| Historical P/B Ratio | 0.7x | 1.3x | 1.6x | |||||
| Selected P/B Multiple | 1.3x | 1.4x | 1.5x | |||||
| (x) Book Value | 725 | 725 | 725 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MSLH | BREE | MBH | FORT | IBST | M2I2 | |
| Value of Common Equity | 670 | 1,297 | 99 | 404 | 572 | 1,161 | |
| (/) Shares Outstanding | 252.8 | 346.5 | 93.3 | 210.6 | 394.7 | 1,114.9 | |
| Implied Stock Price | 2.65 | 3.74 | 1.07 | 1.92 | 1.45 | 1.04 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | |
| Implied Stock Price (Trading Cur) | 2.65 | 3.74 | 1.07 | 1.92 | 1.45 | 1.21 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.86 | |