Brave Bison Group PLC
LSE:BBSN

Watchlist Manager
Brave Bison Group PLC Logo
Brave Bison Group PLC
LSE:BBSN
Watchlist
Price: 73.5 GBX
Market Cap: 75.2m GBX

Relative Value

The Relative Value of one BBSN stock under the Base Case scenario is 83.94 GBX. Compared to the current market price of 73.5 GBX, Brave Bison Group PLC is Undervalued by 12%.

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.

BBSN Relative Value
Base Case
83.94 GBX
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
57
Median 3Y
1.5
Median 5Y
1.6
Industry
1.5
Forward
2.4
vs History
14
vs Industry
41
Median 3Y
23.5
Median 5Y
23.1
Industry
17.2
Forward
11.7
vs History
vs Industry
30
Median 3Y
27.5
Median 5Y
16.4
Industry
11
vs History
vs Industry
24
Median 3Y
13
Median 5Y
11.7
Industry
15.5
vs History
60
vs Industry
41
Median 3Y
2.8
Median 5Y
3.9
Industry
1.8
vs History
6
vs Industry
57
Median 3Y
1.3
Median 5Y
1.4
Industry
1.6
Forward
2.3
vs History
34
vs Industry
61
Median 3Y
2.3
Median 5Y
2.6
Industry
3.5
vs History
15
vs Industry
32
Median 3Y
16.1
Median 5Y
18.1
Industry
8.9
Forward
11.7
vs History
14
vs Industry
27
Median 3Y
24.9
Median 5Y
24.9
Industry
12.7
Forward
13.3
vs History
vs Industry
32
Median 3Y
24.5
Median 5Y
14.6
Industry
10.6
vs History
vs Industry
30
Median 3Y
16.4
Median 5Y
9.1
Industry
12.6
vs History
46
vs Industry
32
Median 3Y
3
Median 5Y
3
Industry
1.4

Multiples Across Competitors

BBSN Competitors Multiples
Brave Bison Group 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
Brave Bison Group PLC
LSE:BBSN
75.2m GBP 2.1 63.2 37.3 82.2
US
Alphabet Inc
NASDAQ:GOOGL
3.7T USD 9.6 29.9 25.5 29.4
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.5 27.6 16.2 19.7
CN
Tencent Holdings Ltd
HKEX:700
5.5T HKD 7.1 24.1 24.3 24.3
CN
Baidu Inc
NASDAQ:BIDU
42.4B USD 2.3 35.4 19 19
JP
LY Corp
XMUN:YOJ
31.9B EUR 2.9 28.5 20 31.3
CN
Kuaishou Technology
HKEX:1024
278.6B HKD 1.8 14.5 11 11
KR
Naver Corp
KRX:035420
36T KRW 3.1 16.5 13.8 13.8
NL
Nebius Group NV
NASDAQ:NBIS
21.4B USD 4 762.4 7 523.8 -5 769.1 -3 292.7
JP
Z Holdings Corp
TSE:4689
2.9T JPY 1.4 13.9 13.6 21.2
KR
Kakao Corp
KRX:035720
26.2T KRW 3.4 122.8 15.1 40.9
P/S Multiple
Revenue Growth P/S to Growth
UK
Brave Bison Group PLC
LSE:BBSN
Average P/S: 436.8
2.1
4%
0.5
US
Alphabet Inc
NASDAQ:GOOGL
9.6
14%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.5
19%
0.4
CN
Tencent Holdings Ltd
HKEX:700
7.1
11%
0.6
CN
Baidu Inc
NASDAQ:BIDU
2.3
4%
0.6
JP
L
LY Corp
XMUN:YOJ
2.9
8%
0.4
CN
Kuaishou Technology
HKEX:1024
1.8
11%
0.2
KR
Naver Corp
KRX:035420
3.1
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
4 762.4
296%
16.1
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
KR
Kakao Corp
KRX:035720
3.4
7%
0.5
P/E Multiple
Earnings Growth PEG
UK
Brave Bison Group PLC
LSE:BBSN
Average P/E: 718.2
63.2
49%
1.3
US
Alphabet Inc
NASDAQ:GOOGL
29.9
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
27.6
12%
2.3
CN
Tencent Holdings Ltd
HKEX:700
24.1
19%
1.3
CN
Baidu Inc
NASDAQ:BIDU
35.4
1%
35.4
JP
L
LY Corp
XMUN:YOJ
28.5
11%
2.6
CN
Kuaishou Technology
HKEX:1024
14.5
22%
0.7
KR
Naver Corp
KRX:035420
16.5
10%
1.6
NL
Nebius Group NV
NASDAQ:NBIS
7 523.8
N/A N/A
JP
Z Holdings Corp
TSE:4689
13.9
11%
1.3
KR
Kakao Corp
KRX:035720
122.8
142%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Brave Bison Group PLC
LSE:BBSN
Average EV/EBITDA: 19.6
37.3
41%
0.9
US
Alphabet Inc
NASDAQ:GOOGL
25.5
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.2
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
24.3
28%
0.9
CN
Baidu Inc
NASDAQ:BIDU
19
-10%
N/A
JP
L
LY Corp
XMUN:YOJ
20
12%
1.7
CN
Kuaishou Technology
HKEX:1024
11
24%
0.5
KR
Naver Corp
KRX:035420
13.8
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -5 769.1 N/A N/A
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
KR
Kakao Corp
KRX:035720
15.1
13%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Brave Bison Group PLC
LSE:BBSN
Average EV/EBIT: 29.3
82.2
57%
1.4
US
Alphabet Inc
NASDAQ:GOOGL
29.4
17%
1.7
US
Meta Platforms Inc
NASDAQ:META
19.7
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
24.3
18%
1.3
CN
Baidu Inc
NASDAQ:BIDU
19
1%
19
JP
L
LY Corp
XMUN:YOJ
31.3
N/A N/A
CN
Kuaishou Technology
HKEX:1024
11
30%
0.4
KR
Naver Corp
KRX:035420
13.8
13%
1.1
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 292.7 N/A N/A
JP
Z Holdings Corp
TSE:4689
21.2
N/A N/A
KR
Kakao Corp
KRX:035720
40.9
32%
1.3