El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1

Watchlist Manager
El Puerto de Liverpool SAB de CV Logo
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
Watchlist
Price: 100.91 MXN 0.25% Market Closed
Market Cap: 135.4B MXN

Relative Value

The Relative Value of one LIVEPOLC-1 stock under the Base Case scenario is 156.23 MXN. Compared to the current market price of 100.91 MXN, El Puerto de Liverpool SAB de CV is Undervalued by 35%.

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.

LIVEPOLC-1 Relative Value
Base Case
156.23 MXN
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
Median 3Y
0.7
Median 5Y
0.7
Industry
0.6
Forward
0.6
vs History
66
vs Industry
Median 3Y
7.1
Median 5Y
8
Industry
16.8
Forward
6.4
vs History
4
vs Industry
Median 3Y
7.3
Median 5Y
6.7
Industry
8.5
vs History
71
vs Industry
Median 3Y
17.2
Median 5Y
17.1
Industry
17.5
vs History
77
vs Industry
Median 3Y
1
Median 5Y
1
Industry
1.7
vs History
68
vs Industry
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
Forward
0.8
vs History
65
vs Industry
Median 3Y
2
Median 5Y
2.2
Industry
2.3
vs History
50
vs Industry
Median 3Y
4.8
Median 5Y
5
Industry
8.5
Forward
4.7
vs History
47
vs Industry
Median 3Y
5.7
Median 5Y
6
Industry
13.1
Forward
5.6
vs History
4
vs Industry
Median 3Y
8.1
Median 5Y
7.4
Industry
10.1
vs History
0
vs Industry
Median 3Y
12.6
Median 5Y
11.4
Industry
14.2
vs History
76
vs Industry
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

LIVEPOLC-1 Competitors Multiples
El Puerto de Liverpool SAB de CV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
135.4B MXN 0.6 7 5 6
ZA
Woolworths Holdings Ltd
JSE:WHL
49.9B Zac 0 0 0 0
UK
Next PLC
LSE:NXT
16.5B GBP 2.6 20.8 12 15.3
US
Dillard's Inc
NYSE:DDS
10.6B USD 1.6 18.2 11.1 13.8
CN
CCOOP Group Co Ltd
SZSE:000564
46.6B CNY 31 -40.9 -211.2 -211.2
US
Macy's Inc
NYSE:M
6.3B USD 0.3 13.3 4.6 9.2
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
855.5B JPY 1.5 15.1 8.6 11.5
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
JP
J.Front Retailing Co Ltd
TSE:3086
572.3B JPY 1.3 18.7 9 17.4
JP
Takashimaya Co Ltd
TSE:8233
507.8B JPY 1 12.2 8.7 14.2
BR
Lojas Renner SA
BOVESPA:LREN3
14.5B BRL 0.9 10.6 3.9 5.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
Average EV/EBITDA: 7.6
5
4%
1.3
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
5%
N/A
UK
Next PLC
LSE:NXT
12
6%
2
US
Dillard's Inc
NYSE:DDS
11.1
-5%
N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -211.2 N/A N/A
US
Macy's Inc
NYSE:M
4.6
-1%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
8.6
2%
4.3
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
JP
J
J.Front Retailing Co Ltd
TSE:3086
9
-2%
N/A
JP
Takashimaya Co Ltd
TSE:8233
8.7
2%
4.3
BR
Lojas Renner SA
BOVESPA:LREN3
3.9
2%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
Average EV/EBIT: 11.6
6
4%
1.5
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
11%
N/A
UK
Next PLC
LSE:NXT
15.3
8%
1.9
US
Dillard's Inc
NYSE:DDS
13.8
-4%
N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -211.2 N/A N/A
US
Macy's Inc
NYSE:M
9.2
-4%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
11.5
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8
JP
J
J.Front Retailing Co Ltd
TSE:3086
17.4
N/A N/A
JP
Takashimaya Co Ltd
TSE:8233
14.2
N/A N/A
BR
Lojas Renner SA
BOVESPA:LREN3
5.8
4%
1.4