Bellway PLC
LSE:BWY

Watchlist Manager
Bellway PLC Logo
Bellway PLC
LSE:BWY
Watchlist
Price: 2 718 GBX -0.8% Market Closed
Market Cap: £3.2B

Relative Value

The Relative Value of one BWY stock under the Base Case scenario is 675.9 GBX. Compared to the current market price of 2 718 GBX, Bellway PLC is Overvalued by 75%.

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.

BWY Relative Value
Base Case
675.9 GBX
Overvaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BWY Competitors Multiples
Bellway 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
Bellway PLC
LSE:BWY
3.2B GBP 1.2 20.6 10.3 10.5
US
D R Horton Inc
NYSE:DHI
43B USD 1.3 12.9 9.9 10.1
US
DR Horton Inc
XMUN:HO2
26.2B EUR 0.9 9.3 8.7 8.9
US
Lennar Corp
NYSE:LEN
27.8B USD 0.8 10.4 8.2 8.5
US
Pultegroup Inc
NYSE:PHM
24.2B USD 1.4 9.2 7 7.3
US
NVR Inc
NYSE:NVR
21.6B USD 2.1 15.2 10.8 10.9
JP
Sekisui House Ltd
TSE:1928
2.2T JPY 0.5 11.1 10.9 12.3
US
Toll Brothers Inc
NYSE:TOL
13.6B USD 1.2 10.2 8.3 8.7
US
TopBuild Corp
NYSE:BLD
13.1B USD 2.5 23.3 14.7 17.3
UK
Barratt Developments P L C
LSE:BDEV
6.8B GBP 1.6 31.3 11.4 12.1
US
Installed Building Products Inc
NYSE:IBP
7.8B USD 2.6 30.4 18 21.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Bellway PLC
LSE:BWY
Average EV/EBITDA: 10.7
10.3
14%
0.7
US
D R Horton Inc
NYSE:DHI
9.9
8%
1.2
US
D
DR Horton Inc
XMUN:HO2
8.7
8%
1.1
US
Lennar Corp
NYSE:LEN
8.2
3%
2.7
US
Pultegroup Inc
NYSE:PHM
7
-8%
N/A
US
NVR Inc
NYSE:NVR
10.8
-9%
N/A
JP
Sekisui House Ltd
TSE:1928
10.9
7%
1.6
US
Toll Brothers Inc
NYSE:TOL
8.3
5%
1.7
US
TopBuild Corp
NYSE:BLD
14.7
6%
2.4
UK
Barratt Developments P L C
LSE:BDEV
11.4
-6%
N/A
US
Installed Building Products Inc
NYSE:IBP
18
4%
4.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Bellway PLC
LSE:BWY
Average EV/EBIT: 11.7
10.5
15%
0.7
US
D R Horton Inc
NYSE:DHI
10.1
5%
2
US
D
DR Horton Inc
XMUN:HO2
8.9
5%
1.8
US
Lennar Corp
NYSE:LEN
8.5
-1%
N/A
US
Pultegroup Inc
NYSE:PHM
7.3
-10%
N/A
US
NVR Inc
NYSE:NVR
10.9
-10%
N/A
JP
Sekisui House Ltd
TSE:1928
12.3
N/A N/A
US
Toll Brothers Inc
NYSE:TOL
8.7
3%
2.9
US
TopBuild Corp
NYSE:BLD
17.3
4%
4.3
UK
Barratt Developments P L C
LSE:BDEV
12.1
-6%
N/A
US
Installed Building Products Inc
NYSE:IBP
21.9
4%
5.5