De La Rue PLC
LSE:DLAR

Watchlist Manager
De La Rue PLC Logo
De La Rue PLC
LSE:DLAR
Watchlist
Price: 130 GBX Market Closed
Market Cap: 261.7m GBX

Relative Value

The Relative Value of one DLAR stock under the Base Case scenario is hidden GBX. Compared to the current market price of 130 GBX, De La Rue PLC is hidden .

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.

DLAR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
55
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
Forward
0.8
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-3.1
Industry
16.5
Forward
26.6
vs History
0
vs Industry
1
Median 3Y
7.1
Median 5Y
7.6
Industry
10
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-5.4
Industry
16.6
vs History
vs Industry
4
Median 3Y
-11.9
Median 5Y
1.2
Industry
1.7
vs History
26
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
Forward
0.7
vs History
39
vs Industry
53
Median 3Y
2.7
Median 5Y
2.9
Industry
4.2
vs History
25
vs Industry
46
Median 3Y
5.7
Median 5Y
5.8
Industry
8.4
Forward
5
vs History
9
vs Industry
33
Median 3Y
10.2
Median 5Y
10
Industry
12.4
Forward
9
vs History
0
vs Industry
2
Median 3Y
10.8
Median 5Y
10.8
Industry
10.5
vs History
vs Industry
27
Median 3Y
-14.6
Median 5Y
-14.8
Industry
14.7
vs History
39
vs Industry
38
Median 3Y
1.2
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

DLAR Competitors Multiples
De La Rue 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
De La Rue PLC
LSE:DLAR
254.8m GBP 0.9 -16.1 6.2 12.7
JP
Dai Nippon Printing Co Ltd
TSE:7912
1.4T JPY 0.9 14.9 8.4 13
JP
Toppan Inc
TSE:7911
1.4T JPY 0.8 15.5 8.7 16.9
JP
TOPPAN Holdings Inc
SWB:TPX
5.2B EUR 0.5 10.6 6.1 11.8
US
Brady Corp
NYSE:BRC
3.6B USD 2.4 18.6 12.5 14.6
ZA
Novus Holdings Ltd
JSE:NVS
1.9B Zac 0 0 0 0
IE
Cimpress PLC
NASDAQ:CMPR
1.8B USD 0.5 50.4 8.2 13
CN
Hongbo Co Ltd
SZSE:002229
9.1B CNY 8.9 -43.7 -169.7 -169.7
JP
Toppan Forms Co Ltd
TSE:7862
172B JPY 0.8 35.6 7.4 13.8
CN
Tungkong Inc
SZSE:002117
6.9B CNY 5.5 34.6 32.1 32.1
US
Deluxe Corp
NYSE:DLX
963.6m USD 0.5 11.6 5.9 9.1
P/S Multiple
Revenue Growth P/S to Growth
UK
De La Rue PLC
LSE:DLAR
Average P/S: 2.2
0.9
-5%
N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
0.9
2%
0.5
JP
Toppan Inc
TSE:7911
0.8
6%
0.1
JP
TOPPAN Holdings Inc
SWB:TPX
0.5
6%
0.1
US
Brady Corp
NYSE:BRC
2.4
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
0.5
6%
0.1
CN
H
Hongbo Co Ltd
SZSE:002229
8.9
N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
0.8
N/A N/A
CN
Tungkong Inc
SZSE:002117
5.5
N/A N/A
US
Deluxe Corp
NYSE:DLX
0.5
1%
0.5
P/E Multiple
Earnings Growth PEG
UK
De La Rue PLC
LSE:DLAR
Average P/E: 24
Negative Multiple: -16.1
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
14.9
4%
3.7
JP
Toppan Inc
TSE:7911
15.5
7%
2.2
JP
TOPPAN Holdings Inc
SWB:TPX
10.6
7%
1.5
US
Brady Corp
NYSE:BRC
18.6
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
50.4
101%
0.5
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -43.7 N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
35.6
N/A N/A
CN
Tungkong Inc
SZSE:002117
34.6
N/A N/A
US
Deluxe Corp
NYSE:DLX
11.6
51%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
De La Rue PLC
LSE:DLAR
Average EV/EBITDA: 10.6
6.2
-5%
N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
8.4
4%
2.1
JP
Toppan Inc
TSE:7911
8.7
7%
1.2
JP
TOPPAN Holdings Inc
SWB:TPX
6.1
7%
0.9
US
Brady Corp
NYSE:BRC
12.5
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
8.2
14%
0.6
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -169.7 N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
7.4
N/A N/A
CN
Tungkong Inc
SZSE:002117
32.1
N/A N/A
US
Deluxe Corp
NYSE:DLX
5.9
6%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
De La Rue PLC
LSE:DLAR
Average EV/EBIT: 15.2
12.7
3%
4.2
JP
Dai Nippon Printing Co Ltd
TSE:7912
13
N/A N/A
JP
Toppan Inc
TSE:7911
16.9
N/A N/A
JP
TOPPAN Holdings Inc
SWB:TPX
11.8
N/A N/A
US
Brady Corp
NYSE:BRC
14.6
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
13
6%
2.2
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -169.7 N/A N/A
JP
Toppan Forms Co Ltd
TSE:7862
13.8
N/A N/A
CN
Tungkong Inc
SZSE:002117
32.1
N/A N/A
US
Deluxe Corp
NYSE:DLX
9.1
-1%
N/A