Hancock & Gore Ltd
ASX:HNG

Watchlist Manager
Hancock & Gore Ltd Logo
Hancock & Gore Ltd
ASX:HNG
Watchlist
Price: 0.275 AUD -1.79% Market Closed
Market Cap: 142.2m AUD

Relative Value

The Relative Value of one HNG stock under the Base Case scenario is 0.014 AUD. Compared to the current market price of 0.275 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
0.014 AUD
Overvaluation 95%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
3
Median 3Y
22.7
Median 5Y
16
Industry
0.7
vs History
15
vs Industry
20
Median 3Y
27.2
Median 5Y
21.9
Industry
14.3
vs History
47
vs Industry
3
Median 3Y
102.6
Median 5Y
89.1
Industry
8.4
vs History
9
vs Industry
0
Median 3Y
201
Median 5Y
82.9
Industry
15.3
vs History
93
vs Industry
41
Median 3Y
2.3
Median 5Y
2.5
Industry
1.1
vs History
28
vs Industry
5
Median 3Y
18.6
Median 5Y
13.6
Industry
0.9
vs History
19
vs Industry
12
Median 3Y
23.5
Median 5Y
13.8
Industry
4.2
vs History
9
vs Industry
0
Median 3Y
43.8
Median 5Y
24.5
Industry
8.4
vs History
9
vs Industry
0
Median 3Y
43.8
Median 5Y
24.5
Industry
11.3
vs History
47
vs Industry
5
Median 3Y
81.4
Median 5Y
65.9
Industry
9.4
vs History
47
vs Industry
8
Median 3Y
80.5
Median 5Y
65.9
Industry
11.3
vs History
93
vs Industry
36
Median 3Y
3
Median 5Y
3.1
Industry
0.9

Multiples Across Competitors

HNG Competitors Multiples
Hancock & Gore Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Hancock & Gore Ltd
ASX:HNG
142.2m AUD 26.4 29 1 322.3 1 322.3
JP
Mitsubishi Corp
TSE:8058
11.4T JPY 0.6 12 14.7 30.1
JP
Itochu Corp
TSE:8001
10.6T JPY 0.7 12 11.5 18.6
JP
Mitsui & Co Ltd
TSE:8031
8.5T JPY 0.6 9.4 14.4 24.9
US
WW Grainger Inc
XMUN:GWW
45.5B EUR 3 27.4 18.7 20.5
US
W W Grainger Inc
NYSE:GWW
51.9B USD 3 27.1 18.6 20.3
US
Fastenal Co
NASDAQ:FAST
48.9B USD 6.4 42.5 28.9 32.3
US
United Rentals Inc
NYSE:URI
46.8B USD 3 18.3 8.3 14.4
US
Ferguson Enterprises Inc
NYSE:FERG
42.2B USD 1.4 26.2 15.5 17.7
IN
Adani Enterprises Ltd
NSE:ADANIENT
3T INR 3 42 24.9 35
JP
Marubeni Corp
TSE:8002
4.8T JPY 0.6 9.5 10.4 16
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average EV/EBITDA: 135.3
1 322.3
N/A N/A
JP
Mitsubishi Corp
TSE:8058
14.7
3%
4.9
JP
Itochu Corp
TSE:8001
11.5
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.4
5%
2.9
US
W
WW Grainger Inc
XMUN:GWW
18.7
7%
2.7
US
W W Grainger Inc
NYSE:GWW
18.6
7%
2.7
US
Fastenal Co
NASDAQ:FAST
28.9
9%
3.2
US
United Rentals Inc
NYSE:URI
8.3
5%
1.7
US
Ferguson Enterprises Inc
NYSE:FERG
15.5
5%
3.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
24.9
25%
1
JP
Marubeni Corp
TSE:8002
10.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Hancock & Gore Ltd
ASX:HNG
Average EV/EBIT: 141.1
1 322.3
N/A N/A
JP
Mitsubishi Corp
TSE:8058
30.1
N/A N/A
JP
Itochu Corp
TSE:8001
18.6
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
20.3
7%
2.9
US
Fastenal Co
NASDAQ:FAST
32.3
10%
3.2
US
United Rentals Inc
NYSE:URI
14.4
6%
2.4
US
Ferguson Enterprises Inc
NYSE:FERG
17.7
6%
2.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
35
N/A N/A
JP
Marubeni Corp
TSE:8002
16
N/A N/A