DP Poland PLC
LSE:DPP

Watchlist Manager
DP Poland PLC Logo
DP Poland PLC
LSE:DPP
Watchlist
Price: 9.5 GBX 5.56% Market Closed
Market Cap: 89.7m GBX

Relative Value

The Relative Value of one DPP stock under the Base Case scenario is 14.87 GBX. Compared to the current market price of 9.5 GBX, DP Poland PLC is Undervalued by 36%.

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.

DPP Relative Value
Base Case
14.87 GBX
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
38
Median 3Y
1.7
Median 5Y
1.6
Industry
1.4
Forward
1.6
vs History
vs Industry
Median 3Y
-15.4
Median 5Y
-12.4
Industry
19.3
Forward
-107
vs History
33
vs Industry
6
Median 3Y
39.5
Median 5Y
24.3
Industry
9.8
vs History
vs Industry
Median 3Y
-15.4
Median 5Y
-14.7
Industry
18.2
vs History
65
vs Industry
34
Median 3Y
3
Median 5Y
2.8
Industry
2.1
vs History
90
vs Industry
51
Median 3Y
1.8
Median 5Y
1.8
Industry
1.9
Forward
1.4
vs History
95
vs Industry
56
Median 3Y
6.6
Median 5Y
8.1
Industry
3.8
vs History
82
vs Industry
12
Median 3Y
44.6
Median 5Y
44.2
Industry
10.8
Forward
13.8
vs History
vs Industry
Median 3Y
-22.8
Median 5Y
-19.7
Industry
16.8
Forward
46.3
vs History
39
vs Industry
10
Median 3Y
38
Median 5Y
28.6
Industry
12.2
vs History
14
vs Industry
1
Median 3Y
35.9
Median 5Y
-7.6
Industry
17.7
vs History
33
vs Industry
22
Median 3Y
2.3
Median 5Y
2.2
Industry
1.3

Multiples Across Competitors

DPP Competitors Multiples
DP Poland PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
DP Poland PLC
LSE:DPP
87.4m GBP 1.7 -35.7 25.2 -44
JP
KFC Holdings Japan Ltd
TSE:9873
71.2T JPY 646.8 17 134.6 9 261.3 13 492.6
US
McDonald's Corp
NYSE:MCD
224.5B USD 8.7 27.5 19 22.4
US
Starbucks Corp
NASDAQ:SBUX
95.4B USD 2.6 30.5 17.4 24
US
Chipotle Mexican Grill Inc
NYSE:CMG
67.6B USD 5.9 43.3 28.5 33.4
UK
Compass Group PLC
LSE:CPG
44.2B GBP 1 30.2 14.3 18.6
US
Yum! Brands Inc
NYSE:YUM
40B USD 5.2 28.1 19 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
32.5B USD 3.7 34.2 17.5 19.6
CN
MIXUE Group
HKEX:2097
218.3B HKD 0 0 0 0
IN
Eternal Ltd
NSE:ETERNAL
2.2T INR 10.7 410.3 328.4 -925.7
US
Darden Restaurants Inc
NYSE:DRI
25.1B USD 2.1 23.8 14.4 19.6
P/E Multiple
Earnings Growth PEG
UK
DP Poland PLC
LSE:DPP
Average P/E: 1 973.6
Negative Multiple: -35.7
N/A N/A
JP
KFC Holdings Japan Ltd
TSE:9873
17 134.6
N/A N/A
US
McDonald's Corp
NYSE:MCD
27.5
9%
3.1
US
Starbucks Corp
NASDAQ:SBUX
30.5
4%
7.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
43.3
15%
2.9
UK
Compass Group PLC
LSE:CPG
30.2
26%
1.2
US
Yum! Brands Inc
NYSE:YUM
28.1
12%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
34.2
12%
2.8
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
IN
Eternal Ltd
NSE:ETERNAL
410.3
120%
3.4
US
Darden Restaurants Inc
NYSE:DRI
23.8
10%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
DP Poland PLC
LSE:DPP
Average EV/EBITDA: 974.5
25.2
91%
0.3
JP
KFC Holdings Japan Ltd
TSE:9873
9 261.3
N/A N/A
US
McDonald's Corp
NYSE:MCD
19
6%
3.2
US
Starbucks Corp
NASDAQ:SBUX
17.4
5%
3.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
28.5
13%
2.2
UK
Compass Group PLC
LSE:CPG
14.3
16%
0.9
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
17.5
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
IN
Eternal Ltd
NSE:ETERNAL
328.4
105%
3.1
US
Darden Restaurants Inc
NYSE:DRI
14.4
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
DP Poland PLC
LSE:DPP
Average EV/EBIT: 1 706.3
Negative Multiple: -44
N/A N/A
JP
KFC Holdings Japan Ltd
TSE:9873
13 492.6
N/A N/A
US
McDonald's Corp
NYSE:MCD
22.4
7%
3.2
US
Starbucks Corp
NASDAQ:SBUX
24
5%
4.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
33.4
14%
2.4
UK
Compass Group PLC
LSE:CPG
18.6
13%
1.4
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
19.6
8%
2.5
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -925.7 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.6
8%
2.5