First Time Loading...

AO World PLC
LSE:AO

Watchlist Manager
AO World PLC Logo
AO World PLC
LSE:AO
Watchlist
Price: 104.8 GBX -0.57%
Updated: Apr 26, 2024

Relative Value

The Relative Value of one AO stock under the Base Case scenario is 115.59 GBX. Compared to the current market price of 104.8 GBX, AO World PLC is Undervalued by 9%.

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
115.59 GBX
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
43
Median 3Y
0.4
Median 5Y
0.5
Industry
0.6
Forward
0.6
vs History
28
vs Industry
20
Median 3Y
-10.7
Median 5Y
-10.8
Industry
16.2
Forward
24.7
vs History
36
vs Industry
28
Median 3Y
8.2
Median 5Y
8.1
Industry
7.8
vs History
vs Industry
30
Median 3Y
-10.5
Median 5Y
-15
Industry
15.6
vs History
44
vs Industry
11
Median 3Y
4.9
Median 5Y
5
Industry
1.6
vs History
28
vs Industry
46
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.6
vs History
41
vs Industry
36
Median 3Y
2.2
Median 5Y
2.5
Industry
2.2
vs History
85
vs Industry
27
Median 3Y
15.9
Median 5Y
21.9
Industry
8.3
Forward
10.1
vs History
38
vs Industry
21
Median 3Y
17.7
Median 5Y
14.6
Industry
12.6
Forward
17.2
vs History
33
vs Industry
30
Median 3Y
8.8
Median 5Y
8.7
Industry
8.9
vs History
33
vs Industry
33
Median 3Y
9.6
Median 5Y
9.5
Industry
12.4
vs History
19
vs Industry
10
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
606.3m GBP 0.6 23.5 10.2 17.6
US
Amazon.com Inc
NASDAQ:AMZN
1.8T USD 3.1 59.3 20.9 48.6
ZA
Naspers Ltd
JSE:NPN
732B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
187.8B USD 1.5 13.6 7.1 7.1
CN
Pinduoduo Inc
NASDAQ:PDD
167.1B USD 4.9 20.2 17 17
CN
Meituan
HKEX:3690
728.1B HKD 2.4 48.5 55.5 55.5
NL
Prosus NV
AEX:PRX
78.5B EUR 16 7.7 -214.7 -214.7
UY
MercadoLibre Inc
BMV:MELIN
1.2T MXN 4.8 69.9 27.7 35.7
AR
Mercadolibre Inc
NASDAQ:MELI
68.8B USD 4.8 69.7 27.7 35.7
US
DoorDash Inc
NYSE:DASH
51.7B USD 6 -92.6 -699.7 -82.5
P/E Multiple
Earnings Growth
UK
AO World PLC
LSE:AO
Average P/E: 39
23.5
N/A
US
Amazon.com Inc
NASDAQ:AMZN
59.3
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.6
144%
CN
Pinduoduo Inc
NASDAQ:PDD
20.2
130%
CN
Meituan
HKEX:3690
48.5
288%
NL
Prosus NV
AEX:PRX
7.7
-13%
UY
MercadoLibre Inc
BMV:MELIN
69.9
221%
AR
Mercadolibre Inc
NASDAQ:MELI
69.7
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -92.6 N/A
EV/EBITDA Multiple
EBITDA Growth
UK
AO World PLC
LSE:AO
Average EV/EBITDA: 23.7
10.2
84%
US
Amazon.com Inc
NASDAQ:AMZN
20.9
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.1
44%
CN
Pinduoduo Inc
NASDAQ:PDD
17
203%
CN
Meituan
HKEX:3690
55.5
606%
NL
Prosus NV
AEX:PRX
Negative Multiple: -214.7 N/A
UY
MercadoLibre Inc
BMV:MELIN
27.7
127%
AR
Mercadolibre Inc
NASDAQ:MELI
27.7
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -699.7 N/A
EV/EBIT Multiple
EBIT Growth
UK
AO World PLC
LSE:AO
Average EV/EBIT: 31
17.6
286%
US
Amazon.com Inc
NASDAQ:AMZN
48.6
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.1
68%
CN
Pinduoduo Inc
NASDAQ:PDD
17
205%
CN
Meituan
HKEX:3690
55.5
472%
NL
Prosus NV
AEX:PRX
Negative Multiple: -214.7 N/A
UY
MercadoLibre Inc
BMV:MELIN
35.7
158%
AR
Mercadolibre Inc
NASDAQ:MELI
35.7
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -82.5 N/A

See Also

Discover More