Ashtead Group PLC
LSE:AHT

Watchlist Manager
Ashtead Group PLC Logo
Ashtead Group PLC
LSE:AHT
Watchlist
Price: 4 217 GBX -1.08% Market Closed
Market Cap: 18.2B GBX

Relative Value

The Relative Value of one AHT stock under the Base Case scenario is 5 779.5 GBX. Compared to the current market price of 4 217 GBX, Ashtead Group PLC is Undervalued by 27%.

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.

AHT Relative Value
Base Case
5 779.5 GBX
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
20
Median 3Y
2.8
Median 5Y
2.9
Industry
0.7
Forward
0
vs History
76
vs Industry
31
Median 3Y
18.1
Median 5Y
18.8
Industry
13.9
Forward
0.2
vs History
77
vs Industry
23
Median 3Y
25.1
Median 5Y
18.9
Industry
8.2
vs History
11
vs Industry
4
Median 3Y
22.8
Median 5Y
25.4
Industry
15.4
vs History
93
vs Industry
15
Median 3Y
4.4
Median 5Y
4.5
Industry
1.1
vs History
42
vs Industry
1
Median 3Y
96.9
Median 5Y
96.4
Industry
0.9
Forward
0.9
vs History
46
vs Industry
3
Median 3Y
130.1
Median 5Y
129.9
Industry
4
vs History
53
vs Industry
2
Median 3Y
190.7
Median 5Y
191
Industry
8.3
Forward
2
vs History
26
vs Industry
1
Median 3Y
328.2
Median 5Y
327.6
Industry
11.1
Forward
3.9
vs History
52
vs Industry
0
Median 3Y
765.6
Median 5Y
521
Industry
9.4
vs History
42
vs Industry
0
Median 3Y
1 042.8
Median 5Y
653.3
Industry
10.9
vs History
79
vs Industry
0
Median 3Y
52.6
Median 5Y
52.2
Industry
0.9

Multiples Across Competitors

AHT Competitors Multiples
Ashtead Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Ashtead Group PLC
LSE:AHT
18.4B GBP 2.3 16.3 190.7 337.9
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 27.2 18.6 20.3
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
UK
Ashtead Group PLC
LSE:AHT
Average P/E: 30.1
16.3
8%
2
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
27.2
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
UK
Ashtead Group PLC
LSE:AHT
Average EV/EBITDA: 62 765.8
190.7
1%
190.7
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
18.6
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
UK
Ashtead Group PLC
LSE:AHT
Average EV/EBIT: 61.1
337.9
-2%
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
20.3
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