Braime Group PLC
LSE:BMTO

Watchlist Manager
Braime Group PLC Logo
Braime Group PLC
LSE:BMTO
Watchlist
Price: 1 500 GBX
Market Cap: £13.2m

Multiples-Based Value

The Multiples-Based Value of one BMTO stock under the Base Case scenario is 1 992.43 GBX. Compared to the current market price of 1 500 GBX, Braime Group PLC is Undervalued by 25%.

Multiples-Based 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.

BMTO Multiples-Based Value
Base Case
1 992.43 GBX
Undervaluation 25%
Multiples-Based Value
Price GBX1 500
Worst Case
Base Case
Best Case

Multiples Across Competitors

BMTO Competitors Multiples
Braime 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
Braime Group PLC
LSE:BMTO
13.2m GBP 0.3 5.1 2.7 3.7
JP
Mitsubishi Corp
TSE:8058
20T JPY 1.1 27.5 29 54.6
JP
Mitsui & Co Ltd
TSE:8031
18.2T JPY 1.3 21.2 25.9 42.4
JP
Itochu Corp
TSE:8001
16T JPY 1.1 17.5 16.7 27.4
JP
Marubeni Corp
TSE:8002
9.7T JPY 1.2 19.1 23.3 41.1
US
Fastenal Co
NASDAQ:FAST
52.7B USD 6.4 41.8 28.6 31.7
US
W W Grainger Inc
NYSE:GWW
53B USD 2.9 31 19.8 21.8
US
WW Grainger Inc
XMUN:GWW
44.7B EUR 2.9 30.7 19.7 21.7
US
United Rentals Inc
NYSE:URI
46.5B USD 2.9 18.6 8.3 14.8
US
Ferguson Enterprises Inc
NYSE:FERG
46.6B USD 3.6 59.3 40 45.7
JP
Sumitomo Corp
TSE:8053
7.1T JPY 1 13.1 15.4 24.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Braime Group PLC
LSE:BMTO
Average EV/EBITDA: 20.9
2.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
29
4%
7.2
JP
Mitsui & Co Ltd
TSE:8031
25.9
7%
3.7
JP
Itochu Corp
TSE:8001
16.7
5%
3.3
JP
Marubeni Corp
TSE:8002
23.3
2%
11.6
US
Fastenal Co
NASDAQ:FAST
28.6
10%
2.9
US
W W Grainger Inc
NYSE:GWW
19.8
11%
1.8
US
W
WW Grainger Inc
XMUN:GWW
19.7
11%
1.8
US
United Rentals Inc
NYSE:URI
8.3
9%
0.9
US
Ferguson Enterprises Inc
NYSE:FERG
40
48%
0.8
JP
Sumitomo Corp
TSE:8053
15.4
3%
5.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Braime Group PLC
LSE:BMTO
Average EV/EBIT: 30
3.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
54.6
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
42.4
N/A N/A
JP
Itochu Corp
TSE:8001
27.4
N/A N/A
JP
Marubeni Corp
TSE:8002
41.1
N/A N/A
US
Fastenal Co
NASDAQ:FAST
31.7
10%
3.2
US
W W Grainger Inc
NYSE:GWW
21.8
11%
2
US
W
WW Grainger Inc
XMUN:GWW
21.7
11%
2
US
United Rentals Inc
NYSE:URI
14.8
10%
1.5
US
Ferguson Enterprises Inc
NYSE:FERG
45.7
50%
0.9
JP
Sumitomo Corp
TSE:8053
24.7
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett