AO World PLC
LSE:AO

Watchlist Manager
AO World PLC Logo
AO World PLC
LSE:AO
Watchlist
Price: 111 GBX -0.36% Market Closed
Market Cap: £638.3m

Relative Value

The Relative Value of one AO stock under the Base Case scenario is 42.4 GBX. Compared to the current market price of 111 GBX, AO World PLC is Overvalued by 62%.

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.

AO Relative Value
Base Case
42.4 GBX
Overvaluation 62%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

AO Competitors Multiples
AO World 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
AO World PLC
LSE:AO
643.7m GBP 0.5 54.3 8.6 14.6
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.8 34 18.5 33.5
CN
Alibaba Group Holding Ltd
NYSE:BABA
418.8B USD 2.9 23.3 168.5 168.5
CN
PDD Holdings Inc
NASDAQ:PDD
147.3B USD 2.5 10 45.5 45.5
NL
Prosus NV
AEX:PRX
120B EUR 20.5 10.4 684.5 684.5
AR
Mercadolibre Inc
NASDAQ:MELI
115.5B USD 4.4 55.6 29.1 35.9
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.3 54.8 1.6 2
US
DoorDash Inc
NASDAQ:DASH
88.5B USD 7 101.9 65.6 124.3
CN
Meituan
HKEX:3690
596.8B HKD 1.5 -270.6 -148.6 -148.6
CN
JD.Com Inc
HKEX:9618
366.3B HKD 0.3 10.3 9.8 9.8
US
eBay Inc
NASDAQ:EBAY
43.5B USD 4.1 19.9 15.7 18.1
P/S Multiple
Revenue Growth P/S to Growth
UK
AO World PLC
LSE:AO
Average P/S: 4.7
0.5
10%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.9
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
13%
0.2
NL
Prosus NV
AEX:PRX
20.5
27%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
4.4
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4.3
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
US
eBay Inc
NASDAQ:EBAY
4.1
6%
0.7
P/E Multiple
Earnings Growth PEG
UK
AO World PLC
LSE:AO
Average P/E: 37.4
54.3
66%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
34
21%
1.6
CN
Alibaba Group Holding Ltd
NYSE:BABA
23.3
15%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
10
10%
1
NL
Prosus NV
AEX:PRX
10.4
3%
3.5
AR
Mercadolibre Inc
NASDAQ:MELI
55.6
32%
1.7
UY
MercadoLibre Inc
BMV:MELIN
54.8
32%
1.7
US
D
DoorDash Inc
NASDAQ:DASH
101.9
163%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -270.6
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
10%
1
US
eBay Inc
NASDAQ:EBAY
19.9
15%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
AO World PLC
LSE:AO
Average EV/EBITDA: 104.8
8.6
14%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
18.5
28%
0.7
CN
Alibaba Group Holding Ltd
NYSE:BABA
168.5
12%
14
CN
PDD Holdings Inc
NASDAQ:PDD
45.5
12%
3.8
NL
Prosus NV
AEX:PRX
684.5
75%
9.1
AR
Mercadolibre Inc
NASDAQ:MELI
29.1
31%
0.9
UY
MercadoLibre Inc
BMV:MELIN
1.6
31%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
65.6
101%
0.6
CN
Meituan
HKEX:3690
Negative Multiple: -148.6
5%
N/A
CN
JD.Com Inc
HKEX:9618
9.8
7%
1.4
US
eBay Inc
NASDAQ:EBAY
15.7
14%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
AO World PLC
LSE:AO
Average EV/EBIT: 113.7
14.6
20%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
33.5
23%
1.5
CN
Alibaba Group Holding Ltd
NYSE:BABA
168.5
11%
15.3
CN
PDD Holdings Inc
NASDAQ:PDD
45.5
13%
3.5
NL
Prosus NV
AEX:PRX
684.5
97%
7.1
AR
Mercadolibre Inc
NASDAQ:MELI
35.9
32%
1.1
UY
MercadoLibre Inc
BMV:MELIN
2
32%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
124.3
280%
0.4
CN
Meituan
HKEX:3690
Negative Multiple: -148.6
1%
N/A
CN
JD.Com Inc
HKEX:9618
9.8
4%
2.5
US
eBay Inc
NASDAQ:EBAY
18.1
15%
1.2