D

Dowlais Group Plc
LSE:DWL

Watchlist Manager
Dowlais Group Plc
LSE:DWL
Watchlist
Price: 95.65 GBX -1.65% Market Closed
Market Cap: £1.3B

Relative Value

The Relative Value of one DWL stock under the Base Case scenario is hidden GBX. Compared to the current market price of 95.65 GBX, Dowlais Group 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.

DWL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

DWL Competitors Multiples
Dowlais 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
Dowlais Group Plc
LSE:DWL
1.3B GBP 0.3 -14.6 7.2 31
JP
Niterra Co Ltd
XMUN:NGK
4.6B EUR 1.3 9 870.1 1 144.2
DE
Aumovio Se
XETRA:AMV0
4.4B EUR 0.2 -15.6 2.1 12
US
Atmus Filtration Technologies Inc
NYSE:ATMU
4.6B USD 2.6 22.4 17.2 19.2
IT
Brembo NV
F:Y8O
3.3B EUR 0.6 10.2 5.3 8.2
IN
Endurance Technologies Ltd
BSE:540153
331.2B INR 2.6 37.5 18.7 29.3
FR
Forvia SE
PAR:FRVIA
2.9B EUR 0.1 -6.2 2.5 6.6
CN
WeRide Inc
NASDAQ:WRD
3.1B USD 51.9 -8.8 -48.5 -46.4
IN
TVS Holdings Ltd
NSE:TVSHLTD
277.1B INR 0.6 19.1 66.7 -151.4
US
Phinia Inc
NYSE:PHIN
2.7B USD 0.8 29.8 7 10.4
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
17.3B CNY 2.7 -56.8 -56.2 -56.2
P/E Multiple
Earnings Growth PEG
UK
D
Dowlais Group Plc
LSE:DWL
Average P/E: 21.3
Negative Multiple: -14.6
N/A N/A
JP
N
Niterra Co Ltd
XMUN:NGK
9
8%
1.1
DE
A
Aumovio Se
XETRA:AMV0
Negative Multiple: -15.6 N/A N/A
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
22.4
12%
1.9
IT
B
Brembo NV
F:Y8O
10.2
4%
2.6
IN
E
Endurance Technologies Ltd
BSE:540153
37.5
21%
1.8
FR
Forvia SE
PAR:FRVIA
Negative Multiple: -6.2 N/A N/A
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -8.8 N/A N/A
IN
TVS Holdings Ltd
NSE:TVSHLTD
19.1
N/A N/A
US
P
Phinia Inc
NYSE:PHIN
29.8
47%
0.6
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -56.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
D
Dowlais Group Plc
LSE:DWL
Average EV/EBITDA: 110.8
7.2
18%
0.4
JP
N
Niterra Co Ltd
XMUN:NGK
870.1
8%
108.8
DE
A
Aumovio Se
XETRA:AMV0
2.1
11%
0.2
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
17.2
15%
1.1
IT
B
Brembo NV
F:Y8O
5.3
3%
1.8
IN
E
Endurance Technologies Ltd
BSE:540153
18.7
19%
1
FR
Forvia SE
PAR:FRVIA
2.5
5%
0.5
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -48.5 N/A N/A
IN
TVS Holdings Ltd
NSE:TVSHLTD
66.7
N/A N/A
US
P
Phinia Inc
NYSE:PHIN
7
3%
2.3
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -56.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
D
Dowlais Group Plc
LSE:DWL
Average EV/EBIT: 157.6
31
55%
0.6
JP
N
Niterra Co Ltd
XMUN:NGK
1 144.2
N/A N/A
DE
A
Aumovio Se
XETRA:AMV0
12
55%
0.2
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
19.2
16%
1.2
IT
B
Brembo NV
F:Y8O
8.2
3%
2.7
IN
E
Endurance Technologies Ltd
BSE:540153
29.3
22%
1.3
FR
Forvia SE
PAR:FRVIA
6.6
10%
0.7
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -46.4 N/A N/A
IN
TVS Holdings Ltd
NSE:TVSHLTD
Negative Multiple: -151.4 N/A N/A
US
P
Phinia Inc
NYSE:PHIN
10.4
6%
1.7
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -56.2 N/A N/A