Anexo Group PLC
LSE:ANX

Watchlist Manager
Anexo Group PLC Logo
Anexo Group PLC
LSE:ANX
Watchlist
Price: 33 GBX 3.13%
Market Cap: 32.3m GBX

Relative Value

The Relative Value of one ANX stock under the Base Case scenario is 129.75 GBX. Compared to the current market price of 33 GBX, Anexo Group PLC is Undervalued by 75%.

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.

ANX Relative Value
Base Case
129.75 GBX
Undervaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
72
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
Forward
0.2
vs History
92
vs Industry
48
Median 3Y
4.3
Median 5Y
5.2
Industry
15.3
Forward
1.9
vs History
vs Industry
25
Median 3Y
-6.6
Median 5Y
-7.6
Industry
8.1
vs History
vs Industry
5
Median 3Y
-5.8
Median 5Y
-8.9
Industry
11.2
vs History
92
vs Industry
73
Median 3Y
0.4
Median 5Y
0.5
Industry
1.7
vs History
82
vs Industry
69
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
Forward
0.6
vs History
80
vs Industry
79
Median 3Y
1
Median 5Y
1.2
Industry
2.9
vs History
63
vs Industry
62
Median 3Y
2.7
Median 5Y
3.6
Industry
7.5
Forward
2
vs History
63
vs Industry
57
Median 3Y
3.7
Median 5Y
4.8
Industry
10.7
Forward
2.8
vs History
vs Industry
24
Median 3Y
-19
Median 5Y
-19
Industry
8.3
vs History
vs Industry
23
Median 3Y
-16
Median 5Y
-18.5
Industry
9.8
vs History
82
vs Industry
73
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2

Multiples Across Competitors

ANX Competitors Multiples
Anexo Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Anexo Group PLC
LSE:ANX
32.3m GBP 0.2 2.8 2.7 3.7
AU
Slater & Gordon Ltd
ASX:SGH
19.9B AUD 1.9 38.1 18.2 18.1
US
Service Corporation International
NYSE:SCI
11.2B USD 2.6 20.9 11.9 16
PH
Golden MV Holdings Inc
XPHS:HVN
644.1B PHP 249.4 914.3 633.8 644.2
US
ADT Inc
NYSE:ADT
6.7B USD 1.3 10.5 5.2 10.8
US
H & R Block Inc
NYSE:HRB
5.5B USD 1.5 9.1 7.1 8.1
US
StubHub Holdings Inc
NYSE:STUB
4.3B USD 0 0 0 0
US
Frontdoor Inc
NASDAQ:FTDR
4.2B USD 2.1 15.9 9.6 11.3
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.2B USD 2.4 30.8 21.6 28.4
IN
Urban Company Ltd
NSE:URBANCO
196.8B INR 17.2 82.1 -625 -269.4
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Anexo Group PLC
LSE:ANX
Average EV/EBITDA: 88.8
2.7
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
18.2
22%
0.8
US
Service Corporation International
NYSE:SCI
11.9
5%
2.4
PH
G
Golden MV Holdings Inc
XPHS:HVN
633.8
N/A N/A
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
H & R Block Inc
NYSE:HRB
7.1
7%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
9.6
12%
0.8
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
21.6
14%
1.5
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -625 N/A N/A
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Anexo Group PLC
LSE:ANX
Average EV/EBIT: 92.6
3.7
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
18.1
11%
1.6
US
Service Corporation International
NYSE:SCI
16
5%
3.2
PH
G
Golden MV Holdings Inc
XPHS:HVN
644.2
N/A N/A
US
ADT Inc
NYSE:ADT
10.8
7%
1.5
US
H & R Block Inc
NYSE:HRB
8.1
8%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
11.3
10%
1.1
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
28.4
14%
2
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -269.4 N/A N/A
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A