AO World PLC
LSE:AO

Watchlist Manager
AO World PLC Logo
AO World PLC
LSE:AO
Watchlist
Price: 107.2 GBX -0.74%
Market Cap: 616.5m GBX

Relative Value

The Relative Value of one AO stock under the Base Case scenario is 140.54 GBX. Compared to the current market price of 107.2 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
140.54 GBX
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
44
Median 3Y
0.5
Median 5Y
0.5
Industry
0.6
Forward
0.5
vs History
25
vs Industry
23
Median 3Y
22.6
Median 5Y
22.1
Industry
16.8
Forward
17
vs History
66
vs Industry
34
Median 3Y
9.2
Median 5Y
9.2
Industry
8.5
vs History
47
vs Industry
25
Median 3Y
13.1
Median 5Y
12.9
Industry
17.5
vs History
73
vs Industry
15
Median 3Y
4.2
Median 5Y
4.4
Industry
1.7
vs History
58
vs Industry
50
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
69
vs Industry
41
Median 3Y
2.2
Median 5Y
2.2
Industry
2.3
vs History
92
vs Industry
32
Median 3Y
9.9
Median 5Y
12.4
Industry
8.5
Forward
7.3
vs History
71
vs Industry
28
Median 3Y
15.1
Median 5Y
16.4
Industry
13.1
Forward
11.5
vs History
66
vs Industry
38
Median 3Y
9.5
Median 5Y
9.4
Industry
10.1
vs History
66
vs Industry
39
Median 3Y
11
Median 5Y
10.6
Industry
14.2
vs History
19
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
621.8m GBP 0.5 52.2 8.3 14.1
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.4 30.9 16.8 30.5
ZA
Naspers Ltd
JSE:NPN
845.8B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
351B USD 2.4 19.7 20.3 20.3
CN
PDD Holdings Inc
NASDAQ:PDD
149.1B USD 2.5 10.3 6.8 6.8
NL
Prosus NV
AEX:PRX
122.3B EUR 21 10.7 597.2 597.2
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 3.7 46.7 24.4 30
AR
Mercadolibre Inc
NASDAQ:MELI
96.7B USD 3.7 46.6 24.3 30
US
DoorDash Inc
NASDAQ:DASH
94.5B USD 7.5 109.5 70.7 133.8
CN
Meituan
HKEX:3690
616.6B HKD 1.5 -280.7 -174.2 -174.2
CN
JD.Com Inc
HKEX:9618
356.1B HKD 0.2 10 10.5 10.5
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
3.4
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.4
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
13%
0.2
NL
Prosus NV
AEX:PRX
21
24%
0.9
UY
MercadoLibre Inc
BMV:MELIN
3.7
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
3.7
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.5
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
UK
AO World PLC
LSE:AO
Average P/E: 37.4
52.2
66%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
30.9
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
19.7
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
10.3
10%
1
NL
Prosus NV
AEX:PRX
10.7
3%
3.6
UY
MercadoLibre Inc
BMV:MELIN
46.7
32%
1.5
AR
Mercadolibre Inc
NASDAQ:MELI
46.6
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
109.5
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -280.7
5%
N/A
CN
JD.Com Inc
HKEX:9618
10
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
AO World PLC
LSE:AO
Average EV/EBITDA: 86.6
8.3
14%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
16.8
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.3
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
13%
0.5
NL
Prosus NV
AEX:PRX
597.2
73%
8.2
UY
MercadoLibre Inc
BMV:MELIN
24.4
31%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
24.3
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
70.7
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -174.2
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.5
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
AO World PLC
LSE:AO
Average EV/EBIT: 97
14.1
19%
0.7
US
Amazon.com Inc
NASDAQ:AMZN
30.5
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.3
14%
1.4
CN
PDD Holdings Inc
NASDAQ:PDD
6.8
13%
0.5
NL
Prosus NV
AEX:PRX
597.2
97%
6.2
UY
MercadoLibre Inc
BMV:MELIN
30
31%
1
AR
Mercadolibre Inc
NASDAQ:MELI
30
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
133.8
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -174.2
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.5
5%
2.1