Hancock & Gore Ltd
ASX:HNG

Watchlist Manager
Hancock & Gore Ltd Logo
Hancock & Gore Ltd
ASX:HNG
Watchlist
Price: 0.28 AUD -3.45%
Market Cap: 144.7m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one HNG stock under the Base Case scenario is 0.01 AUD. Compared to the current market price of 0.28 AUD, Hancock & Gore Ltd is Overvalued by 95%.

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.

HNG Relative Value
Base Case
0.01 AUD
Overvaluation 95%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

26.9
P/S
P/S
Price to Sales
26.9
vs History
15
vs Industry
3
Median 3Y
22
Median 5Y
16
Industry
0.7
More Details
29.5
P/E
P/E
Price to Earnings
29.5
vs History
7
vs Industry
20
Median 3Y
27.2
Median 5Y
21.9
Industry
13.9
More Details
94.2
P/OCF
P/OCF
Price to OCF
94.2
vs History
44
vs Industry
3
Median 3Y
102.6
Median 5Y
87.4
Industry
8.2
More Details
1 300.3
P/FCFE
P/FCFE
Price to FCFE
1 300.3
vs History
6
vs Industry
0
Median 3Y
190.6
Median 5Y
80.2
Industry
15.4
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
92
vs Industry
41
Median 3Y
2.3
Median 5Y
2.5
Industry
1.1
More Details
19.9
EV/S
EV/S
Enterprise Value to Sales
19.9
vs History
20
vs Industry
5
Median 3Y
18.4
Median 5Y
13.6
Industry
0.9
More Details
26
EV/GP
EV/GP
Enterprise Value to Gross Profit
26
vs History
15
vs Industry
12
Median 3Y
23.5
Median 5Y
13.8
Industry
4
More Details
1 355
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
1 355
vs History
6
vs Industry
0
Median 3Y
43
Median 5Y
24.5
Industry
8.3
More Details
1 355
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
1 355
vs History
6
vs Industry
0
Median 3Y
43
Median 5Y
24.5
Industry
11.1
More Details
69.6
EV/OCF
EV/OCF
Enterprise Value to OCF
69.6
vs History
44
vs Industry
5
Median 3Y
81.4
Median 5Y
64.6
Industry
9.4
More Details
68.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
68.9
vs History
44
vs Industry
8
Median 3Y
80.5
Median 5Y
63.9
Industry
10.9
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
92
vs Industry
36
Median 3Y
3.1
Median 5Y
3.1
Industry
0.9
More Details

Multiples Across Competitors

HNG Competitors Multiples
Hancock & Gore Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Hancock & Gore Ltd
ASX:HNG
144.7m AUD 26.9 29.5 1 355 1 355
JP
Jalux Inc
TSE:2729
39.5T JPY 864.3 -106 444.7 690 022.5 -56 448.8
JP
Mitsubishi Corp
TSE:8058
11.6T JPY 0.6 12.2 14.9 30.5
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 12.1 11.5 18.7
JP
Mitsui & Co Ltd
TSE:8031
8.5T JPY 0.6 9.4 14.5 24.9
US
WW Grainger Inc
XMUN:GWW
46B EUR 3 27.4 18.7 20.5
US
W W Grainger Inc
NYSE:GWW
51.5B USD 3 27 18.4 20.1
US
United Rentals Inc
NYSE:URI
45.5B USD 2.9 17.8 8.1 14
US
Ferguson Enterprises Inc
NYSE:FERG
35.6B USD 5.2 128.5 90 94.2
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.9T INR 3 41.3 24.6 34.5
JP
Marubeni Corp
TSE:8002
4.6T JPY 0.6 9.2 10.2 15.6
P/E Multiple
Earnings Growth PEG
AU
Hancock & Gore Ltd
ASX:HNG
Average P/E: 31.4
29.5
N/A N/A
JP
Jalux Inc
TSE:2729
Negative Multiple: -106 444.7 N/A N/A
JP
Mitsubishi Corp
TSE:8058
12.2
N/A N/A
JP
Itochu Corp
TSE:8001
12.1
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
9.4
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
27.4
8%
3.4
US
W W Grainger Inc
NYSE:GWW
27
8%
3.4
US
United Rentals Inc
NYSE:URI
17.8
10%
1.8
US
Ferguson Enterprises Inc
NYSE:FERG
128.5
995%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
41.3
N/A N/A
JP
Marubeni Corp
TSE:8002
9.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average EV/EBITDA: 62 871.7
1 355
N/A N/A
JP
Jalux Inc
TSE:2729
690 022.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
14.9
3%
5
JP
Itochu Corp
TSE:8001
11.5
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.5
5%
2.9
US
W
WW Grainger Inc
XMUN:GWW
18.7
7%
2.7
US
W W Grainger Inc
NYSE:GWW
18.4
7%
2.6
US
United Rentals Inc
NYSE:URI
8.1
5%
1.6
US
Ferguson Enterprises Inc
NYSE:FERG
90
947%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
24.6
24%
1
JP
Marubeni Corp
TSE:8002
10.2
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average EV/EBIT: 162.8
1 355
N/A N/A
JP
Jalux Inc
TSE:2729
Negative Multiple: -56 448.8 N/A N/A
JP
Mitsubishi Corp
TSE:8058
30.5
N/A N/A
JP
Itochu Corp
TSE:8001
18.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24.9
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
20.5
7%
2.9
US
W W Grainger Inc
NYSE:GWW
20.1
7%
2.9
US
United Rentals Inc
NYSE:URI
14
4%
3.5
US
Ferguson Enterprises Inc
NYSE:FERG
94.2
961%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
34.5
N/A N/A
JP
Marubeni Corp
TSE:8002
15.6
N/A N/A

See Also

Summary
HNG intrinsic value, competitors valuation, and company profile.
DCF Valuation
HNG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HNG stock valuation using valuation multiples.
Wall Street Estimates
HNG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HNG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 257,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.