B

Baltic Classifieds Group PLC
LSE:BCG

Watchlist Manager
Baltic Classifieds Group PLC
LSE:BCG
Watchlist
Price: 194.6 GBX 0.1% Market Closed
Market Cap: 939.1m GBX

Relative Value

The Relative Value of one BCG stock under the Base Case scenario is 34.51 GBX. Compared to the current market price of 194.6 GBX, Baltic Classifieds Group PLC is Overvalued by 82%.

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.

BCG Relative Value
Base Case
34.51 GBX
Overvaluation 82%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
4
Median 3Y
20.1
Median 5Y
17.3
Industry
1.5
Forward
0.1
vs History
57
vs Industry
10
Median 3Y
45.9
Median 5Y
39.8
Industry
17.2
Forward
0.2
vs History
57
vs Industry
11
Median 3Y
28.8
Median 5Y
25.1
Industry
11
vs History
53
vs Industry
11
Median 3Y
47.9
Median 5Y
42.4
Industry
15.5
vs History
60
vs Industry
10
Median 3Y
4.1
Median 5Y
3.6
Industry
1.8
vs History
vs Industry
2
Median 3Y
54
Median 5Y
24.7
Industry
1.6
Forward
-0.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
vs Industry
5
Median 3Y
70.4
Median 5Y
31.8
Industry
8.9
Forward
-0.1
vs History
vs Industry
4
Median 3Y
95.9
Median 5Y
38.2
Industry
12.7
Forward
-0.1
vs History
vs Industry
5
Median 3Y
76
Median 5Y
35.6
Industry
10.6
vs History
vs Industry
6
Median 3Y
76.4
Median 5Y
35.9
Industry
12.6
vs History
vs Industry
4
Median 3Y
11.8
Median 5Y
12.2
Industry
1.4

Multiples Across Competitors

BCG Competitors Multiples
Baltic Classifieds 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
Baltic Classifieds Group PLC
LSE:BCG
939.1m GBP 12.4 21.6 -15.5 -17.7
US
Alphabet Inc
NASDAQ:GOOGL
3.7T USD 9.7 30 25.4 29.4
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.6 27.8 16.2 19.7
CN
Tencent Holdings Ltd
HKEX:700
5.4T HKD 7 23.7 23.9 23.9
CN
Baidu Inc
NASDAQ:BIDU
41.7B USD 2.3 34.9 18.6 18.6
JP
LY Corp
XMUN:YOJ
31.9B EUR 3 28.6 20.1 31.3
CN
Kuaishou Technology
HKEX:1024
273.4B HKD 1.8 14.3 10.8 10.8
KR
Naver Corp
KRX:035420
34.6T KRW 3 15.8 13.2 13.2
NL
Nebius Group NV
NASDAQ:NBIS
20.4B USD 4 716.4 7 451 -5 468.6 -3 121.1
JP
Z Holdings Corp
TSE:4689
2.9T JPY 1.4 13.9 13.6 21.2
KR
Kakao Corp
KRX:035720
25.4T KRW 3.3 118.9 14.5 39.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
B
Baltic Classifieds Group PLC
LSE:BCG
Average EV/EBITDA: 17.4
Negative Multiple: -15.5
13%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
25.4
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.2
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
23.9
28%
0.9
CN
Baidu Inc
NASDAQ:BIDU
18.6
-10%
N/A
JP
L
LY Corp
XMUN:YOJ
20.1
12%
1.7
CN
Kuaishou Technology
HKEX:1024
10.8
24%
0.4
KR
Naver Corp
KRX:035420
13.2
12%
1.1
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -5 468.6 N/A N/A
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
KR
Kakao Corp
KRX:035720
14.5
13%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
B
Baltic Classifieds Group PLC
LSE:BCG
Average EV/EBIT: 23
Negative Multiple: -17.7
19%
N/A
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
23.9
18%
1.3
CN
Baidu Inc
NASDAQ:BIDU
18.6
1%
18.6
JP
L
LY Corp
XMUN:YOJ
31.3
N/A N/A
CN
Kuaishou Technology
HKEX:1024
10.8
30%
0.4
KR
Naver Corp
KRX:035420
13.2
13%
1
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 121.1 N/A N/A
JP
Z Holdings Corp
TSE:4689
21.2
N/A N/A
KR
Kakao Corp
KRX:035720
39.2
32%
1.2