D

Dowlais Group Plc
LSE:DWL

Watchlist Manager
Dowlais Group Plc
LSE:DWL
Watchlist
Price: 93.85 GBX
Market Cap: £1.2B

Relative Value

The Relative Value of one DWL stock under the Base Case scenario is 143.65 GBX. Compared to the current market price of 93.85 GBX, Dowlais Group Plc is Undervalued by 35%.

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
Base Case
143.65 GBX
Undervaluation 35%
Relative Value
Price
D
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
1.2B GBP 0.3 -14.4 7.1 30.5
JP
Niterra Co Ltd
XMUN:NGK
5.1B EUR 1.3 9 4.8 6.2
US
Atmus Filtration Technologies Inc
NYSE:ATMU
4.6B USD 2.6 22.3 16.7 18.6
DE
Aumovio Se
XETRA:AMV0
3.8B EUR 0.2 -12.9 1.7 9.9
IN
Endurance Technologies Ltd
BSE:540153
331.7B INR 2.5 36 18.3 28.1
IT
Brembo NV
F:Y8O
2.8B EUR 0.5 8.7 4.6 7.1
IN
TVS Holdings Ltd
NSE:TVSHLTD
276.8B INR 0.6 17.8 58 -228.6
US
Phinia Inc
NYSE:PHIN
2.4B USD 0.7 18.5 6.2 9.2
FR
Forvia SE
PAR:FRVIA
1.9B EUR 0.1 -0.9 2.6 6.5
CN
WeRide Inc
NASDAQ:WRD
2.2B USD 37.2 -6.3 -4.3 -4.1
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
14.9B CNY 2.3 -49 -48.4 -48.4
P/E Multiple
Earnings Growth PEG
UK
D
Dowlais Group Plc
LSE:DWL
Average P/E: 18.7
Negative Multiple: -14.4
N/A N/A
JP
N
Niterra Co Ltd
XMUN:NGK
9
11%
0.8
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
22.3
12%
1.9
DE
A
Aumovio Se
XETRA:AMV0
Negative Multiple: -12.9 N/A N/A
IN
E
Endurance Technologies Ltd
BSE:540153
36
19%
1.9
IT
B
Brembo NV
F:Y8O
8.7
4%
2.2
IN
TVS Holdings Ltd
NSE:TVSHLTD
17.8
N/A N/A
US
P
Phinia Inc
NYSE:PHIN
18.5
30%
0.6
FR
Forvia SE
PAR:FRVIA
Negative Multiple: -0.9 N/A N/A
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -6.3 N/A N/A
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -49 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
D
Dowlais Group Plc
LSE:DWL
Average EV/EBITDA: 13.3
7.1
18%
0.4
JP
N
Niterra Co Ltd
XMUN:NGK
4.8
9%
0.5
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
16.7
15%
1.1
DE
A
Aumovio Se
XETRA:AMV0
1.7
11%
0.2
IN
E
Endurance Technologies Ltd
BSE:540153
18.3
19%
1
IT
B
Brembo NV
F:Y8O
4.6
3%
1.5
IN
TVS Holdings Ltd
NSE:TVSHLTD
58
N/A N/A
US
P
Phinia Inc
NYSE:PHIN
6.2
5%
1.2
FR
Forvia SE
PAR:FRVIA
2.6
3%
0.9
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -4.3 N/A N/A
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -48.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
D
Dowlais Group Plc
LSE:DWL
Average EV/EBIT: 14.5
30.5
55%
0.6
JP
N
Niterra Co Ltd
XMUN:NGK
6.2
N/A N/A
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
18.6
15%
1.2
DE
A
Aumovio Se
XETRA:AMV0
9.9
55%
0.2
IN
E
Endurance Technologies Ltd
BSE:540153
28.1
20%
1.4
IT
B
Brembo NV
F:Y8O
7.1
3%
2.4
IN
TVS Holdings Ltd
NSE:TVSHLTD
Negative Multiple: -228.6 N/A N/A
US
P
Phinia Inc
NYSE:PHIN
9.2
7%
1.3
FR
Forvia SE
PAR:FRVIA
6.5
N/A N/A
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -4.1 N/A N/A
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -48.4 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett