AO World PLC
LSE:AO

Watchlist Manager
AO World PLC Logo
AO World PLC
LSE:AO
Watchlist
Price: 107 GBX -1.29% Market Closed
Market Cap: 616m GBX

Relative Value

The Relative Value of one AO stock under the Base Case scenario is 140.77 GBX. Compared to the current market price of 107 GBX, AO World PLC is Undervalued by 24%.

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
140.77 GBX
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
44
Median 3Y
0.5
Median 5Y
0.5
Industry
0.6
Forward
0.5
vs History
22
vs Industry
23
Median 3Y
22.6
Median 5Y
22.1
Industry
17
Forward
17
vs History
65
vs Industry
34
Median 3Y
9.2
Median 5Y
9.2
Industry
8.6
vs History
46
vs Industry
25
Median 3Y
13.1
Median 5Y
12.9
Industry
17.3
vs History
69
vs Industry
15
Median 3Y
4.2
Median 5Y
4.4
Industry
1.7
vs History
55
vs Industry
50
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
65
vs Industry
41
Median 3Y
2.2
Median 5Y
2.2
Industry
2.3
vs History
87
vs Industry
32
Median 3Y
9.9
Median 5Y
12.4
Industry
8.5
Forward
7.3
vs History
66
vs Industry
28
Median 3Y
15.1
Median 5Y
16.4
Industry
13.2
Forward
11.5
vs History
65
vs Industry
38
Median 3Y
9.5
Median 5Y
9.4
Industry
10.1
vs History
65
vs Industry
39
Median 3Y
11
Median 5Y
10.6
Industry
14.4
vs History
15
vs Industry
11
Median 3Y
3.2
Median 5Y
3.1
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
620.6m GBP 0.5 52.2 8.3 14.1
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.8 17.3 31.4
ZA
Naspers Ltd
JSE:NPN
810.4B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
372.1B USD 2.6 21 21.6 21.6
CN
PDD Holdings Inc
NASDAQ:PDD
166.3B USD 2.8 11.5 8.1 8.1
NL
Prosus NV
AEX:PRX
122.7B EUR 23.1 11.5 738.1 738.1
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50 26.6 32.8
AR
Mercadolibre Inc
NASDAQ:MELI
104.7B USD 4 50.4 26.3 32.5
US
DoorDash Inc
NASDAQ:DASH
98.3B USD 7.8 113.8 73.6 139.3
CN
Meituan
HKEX:3690
604.4B HKD 1.5 -274.6 -167.2 -167.2
KR
Coupang Inc
NYSE:CPNG
49.1B USD 1.5 125.9 34.3 56.4
P/S Multiple
Revenue Growth P/S to Growth
UK
AO World PLC
LSE:AO
Average P/S: 5.1
0.5
10%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.8
13%
0.2
NL
Prosus NV
AEX:PRX
23.1
24%
1
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.8
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
KR
Coupang Inc
NYSE:CPNG
1.5
16%
0.1
P/E Multiple
Earnings Growth PEG
UK
AO World PLC
LSE:AO
Average P/E: 52
52.2
66%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
31.8
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.5
10%
1.1
NL
Prosus NV
AEX:PRX
11.5
3%
3.8
UY
MercadoLibre Inc
BMV:MELIN
50
32%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
50.4
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
113.8
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -274.6
5%
N/A
KR
Coupang Inc
NYSE:CPNG
125.9
121%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
AO World PLC
LSE:AO
Average EV/EBITDA: 106
8.3
14%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
17.3
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.6
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.1
13%
0.6
NL
Prosus NV
AEX:PRX
738.1
110%
6.7
UY
MercadoLibre Inc
BMV:MELIN
26.6
31%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
26.3
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
73.6
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -167.2
5%
N/A
KR
Coupang Inc
NYSE:CPNG
34.3
57%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
AO World PLC
LSE:AO
Average EV/EBIT: 119.4
14.1
19%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
31.4
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.6
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
8.1
13%
0.6
NL
Prosus NV
AEX:PRX
738.1
97%
7.6
UY
MercadoLibre Inc
BMV:MELIN
32.8
31%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
32.5
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
139.3
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -167.2
1%
N/A
KR
Coupang Inc
NYSE:CPNG
56.4
78%
0.7