First Time Loading...

AO World PLC
LSE:AO

Watchlist Manager
AO World PLC Logo
AO World PLC
LSE:AO
Watchlist
Price: 102.6 GBX 14.19% Market Closed
Updated: Mar 28, 2024

Relative Value

The Relative Value of one AO stock under the Base Case scenario is 127.83 GBX. Compared to the current market price of 102.6 GBX, AO World PLC is Undervalued by 20%.

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
127.83 GBX
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
44
Median 3Y
0.4
Median 5Y
0.5
Industry
0.6
Forward
0.6
vs History
33
vs Industry
21
Median 3Y
-10.7
Median 5Y
-11.9
Industry
16.6
Forward
26.3
vs History
42
vs Industry
29
Median 3Y
8.2
Median 5Y
-3.9
Industry
8.3
vs History
42
vs Industry
31
Median 3Y
10.1
Median 5Y
-3.2
Industry
12.6
vs History
73
vs Industry
12
Median 3Y
4.8
Median 5Y
5
Industry
1.7
vs History
42
vs Industry
47
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.6
vs History
55
vs Industry
37
Median 3Y
2.2
Median 5Y
2.5
Industry
2.3
vs History
90
vs Industry
29
Median 3Y
17.8
Median 5Y
21.9
Industry
8.7
Forward
10.6
vs History
42
vs Industry
22
Median 3Y
34.4
Median 5Y
-24.1
Industry
12.9
Forward
18.4
vs History
42
vs Industry
31
Median 3Y
8.8
Median 5Y
-6.1
Industry
9.5
vs History
42
vs Industry
35
Median 3Y
9.6
Median 5Y
-5.2
Industry
13.2
vs History
34
vs Industry
11
Median 3Y
2.6
Median 5Y
2.6
Industry
1.1

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
593.6m GBP 0.6 23 10 17.3
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.3 61.7 21.8 50.6
ZA
Naspers Ltd
JSE:NPN
676B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
184B USD 1.4 13.3 6.9 6.9
CN
Pinduoduo Inc
NASDAQ:PDD
155.1B USD 4.5 18.7 15.5 15.5
NL
Prosus NV
AEX:PRX
74.4B EUR 15.4 7.3 -205.1 -205.1
UY
MercadoLibre Inc
BMV:MELIN
1.3T MXN 5.4 79.6 31.8 41
CN
Meituan
HKEX:3690
604.4B HKD 2.1 52.9 50.9 50.9
AR
Mercadolibre Inc
NASDAQ:MELI
76.7B USD 5.3 77.8 31.1 40
US
DoorDash Inc
NYSE:DASH
56.2B USD 6.5 -100.7 -766.6 -90.4
CN
JD.Com Inc
HKEX:9618
298B HKD 0.3 11.4 4.6 4.6
EV/EBITDA Multiple
EBITDA Growth
UK
AO World PLC
LSE:AO
Average EV/EBITDA: 21.6
10
67%
US
Amazon.com Inc
NASDAQ:AMZN
21.8
117%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
6.9
50%
CN
Pinduoduo Inc
NASDAQ:PDD
15.5
N/A
NL
Prosus NV
AEX:PRX
Negative Multiple: -205.1 N/A
UY
MercadoLibre Inc
BMV:MELIN
31.8
124%
CN
Meituan
HKEX:3690
50.9
1 439%
AR
Mercadolibre Inc
NASDAQ:MELI
31.1
124%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -766.6 N/A
CN
JD.Com Inc
HKEX:9618
4.6
102%
EV/EBIT Multiple
EBIT Growth
UK
AO World PLC
LSE:AO
Average EV/EBIT: 28.3
17.3
327%
US
Amazon.com Inc
NASDAQ:AMZN
50.6
157%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
6.9
75%
CN
Pinduoduo Inc
NASDAQ:PDD
15.5
101%
NL
Prosus NV
AEX:PRX
Negative Multiple: -205.1 N/A
UY
MercadoLibre Inc
BMV:MELIN
41
155%
CN
Meituan
HKEX:3690
50.9
N/A
AR
Mercadolibre Inc
NASDAQ:MELI
40
155%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -90.4 N/A
CN
JD.Com Inc
HKEX:9618
4.6
64%

See Also

Discover More