Bunzl plc
LSE:BNZL

Watchlist Manager
Bunzl plc Logo
Bunzl plc
LSE:BNZL
Watchlist
Price: 2 126 GBX 0.28%
Market Cap: £6.9B

Relative Value

The Relative Value of one BNZL stock under the Base Case scenario is 2 081.81 GBX. Compared to the current market price of 2 126 GBX, Bunzl plc is Overvalued by 2%.

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.

BNZL Relative Value
Base Case
2 081.81 GBX
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BNZL Competitors Multiples
Bunzl 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
Bunzl plc
LSE:BNZL
6.9B GBP 0.6 14.5 7.7 11.6
JP
Mitsubishi Corp
TSE:8058
18.4T JPY 1 26.8 31.2 66.6
JP
Itochu Corp
TSE:8001
17.2T JPY 1.2 18.2 17.2 28.3
JP
Mitsui & Co Ltd
TSE:8031
15.7T JPY 1.1 17.2 23.8 40.5
JP
Marubeni Corp
TSE:8002
9.5T JPY 1.2 18.6 22.8 40.3
US
United Rentals Inc
NYSE:URI
54.5B USD 3.5 22.3 9.4 16.8
US
W W Grainger Inc
NYSE:GWW
53.8B USD 3 31.5 20.2 22.3
US
WW Grainger Inc
XMUN:GWW
45.1B EUR 3 31.2 20 22.1
US
Fastenal Co
NASDAQ:FAST
52.3B USD 6.5 42 28.7 31.8
JP
Sumitomo Corp
TSE:8053
7.9T JPY 1.1 13 16.3 25.7
US
Ferguson Enterprises Inc
NYSE:FERG
50.9B USD 1.6 26 17.6 20
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Bunzl plc
LSE:BNZL
Average EV/EBITDA: 19.5
7.7
0%
N/A
JP
Mitsubishi Corp
TSE:8058
31.2
0%
N/A
JP
Itochu Corp
TSE:8001
17.2
5%
3.4
JP
Mitsui & Co Ltd
TSE:8031
23.8
4%
5.9
JP
Marubeni Corp
TSE:8002
22.8
0%
N/A
US
United Rentals Inc
NYSE:URI
9.4
11%
0.9
US
W W Grainger Inc
NYSE:GWW
20.2
11%
1.8
US
W
WW Grainger Inc
XMUN:GWW
20
11%
1.8
US
Fastenal Co
NASDAQ:FAST
28.7
10%
2.9
JP
Sumitomo Corp
TSE:8053
16.3
8%
2
US
Ferguson Enterprises Inc
NYSE:FERG
17.6
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Bunzl plc
LSE:BNZL
Average EV/EBIT: 29.6
11.6
5%
2.3
JP
Mitsubishi Corp
TSE:8058
66.6
N/A N/A
JP
Itochu Corp
TSE:8001
28.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
40.5
N/A N/A
JP
Marubeni Corp
TSE:8002
40.3
N/A N/A
US
United Rentals Inc
NYSE:URI
16.8
13%
1.3
US
W W Grainger Inc
NYSE:GWW
22.3
11%
2
US
W
WW Grainger Inc
XMUN:GWW
22.1
11%
2
US
Fastenal Co
NASDAQ:FAST
31.8
10%
3.2
JP
Sumitomo Corp
TSE:8053
25.7
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
20
10%
2