Franchise Brands PLC
LSE:FRAN

Watchlist Manager
Franchise Brands PLC Logo
Franchise Brands PLC
LSE:FRAN
Watchlist
Price: 134.9 GBX 0.3% Market Closed
Market Cap: £261.4m

Relative Value

The Relative Value of one FRAN stock under the Base Case scenario is 174.08 GBX. Compared to the current market price of 134.9 GBX, Franchise Brands PLC is Undervalued by 23%.

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.

FRAN Relative Value
Base Case
174.08 GBX
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

FRAN Competitors Multiples
Franchise Brands 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
Franchise Brands PLC
LSE:FRAN
260.6m GBP 1.8 32.7 9.3 17.4
AU
Slater & Gordon Ltd
ASX:SGH
19.4B AUD 1.8 37.3 17.9 17.9
US
Service Corporation International
NYSE:SCI
11.2B USD 2.6 20.9 11.9 16
PH
Golden MV Holdings Inc
XPHS:HVN
644.1B PHP 249.4 914.3 633.8 644.2
US
ADT Inc
NYSE:ADT
6.5B USD 1.3 10.2 5.2 10.7
US
StubHub Holdings Inc
NYSE:STUB
5.2B USD 0 0 0 0
US
H & R Block Inc
NYSE:HRB
4.9B USD 1.3 8 6.4 7.3
US
Frontdoor Inc
NASDAQ:FTDR
4.3B USD 2.1 16.3 9.8 11.6
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2B USD 2.2 27.5 19.6 25.5
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
IN
Urban Company Ltd
NSE:URBANCO
179.6B INR 15.5 74.2 -565.3 -249.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Franchise Brands PLC
LSE:FRAN
Average EV/EBITDA: 89.2
9.3
6%
1.5
AU
Slater & Gordon Ltd
ASX:SGH
17.9
22%
0.8
US
Service Corporation International
NYSE:SCI
11.9
5%
2.4
PH
G
Golden MV Holdings Inc
XPHS:HVN
633.8
N/A N/A
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
185%
N/A
US
H & R Block Inc
NYSE:HRB
6.4
7%
0.9
US
Frontdoor Inc
NASDAQ:FTDR
9.8
12%
0.8
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
19.6
13%
1.5
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -565.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Franchise Brands PLC
LSE:FRAN
Average EV/EBIT: 93.8
17.4
24%
0.7
AU
Slater & Gordon Ltd
ASX:SGH
17.9
11%
1.6
US
Service Corporation International
NYSE:SCI
16
5%
3.2
PH
G
Golden MV Holdings Inc
XPHS:HVN
644.2
N/A N/A
US
ADT Inc
NYSE:ADT
10.7
7%
1.5
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
183%
N/A
US
H & R Block Inc
NYSE:HRB
7.3
8%
0.9
US
Frontdoor Inc
NASDAQ:FTDR
11.6
10%
1.2
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
25.5
14%
1.8
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -249.2 N/A N/A