Franchise Brands PLC
LSE:FRAN

Watchlist Manager
Franchise Brands PLC Logo
Franchise Brands PLC
LSE:FRAN
Watchlist
Price: 154 GBX Market Closed
Market Cap: 298.4m GBX

Relative Value

The Relative Value of one FRAN stock under the Base Case scenario is 281.25 GBX. Compared to the current market price of 154 GBX, Franchise Brands PLC is Undervalued by 45%.

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
281.25 GBX
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
28
Median 3Y
2.8
Median 5Y
2.3
Industry
1.3
Forward
2
vs History
26
vs Industry
12
Median 3Y
40.4
Median 5Y
32.8
Industry
15.9
Forward
15.5
vs History
55
vs Industry
31
Median 3Y
18.2
Median 5Y
12.4
Industry
8.2
vs History
11
vs Industry
20
Median 3Y
15.3
Median 5Y
-82.3
Industry
13
vs History
80
vs Industry
49
Median 3Y
1.5
Median 5Y
2
Industry
1.8
vs History
44
vs Industry
21
Median 3Y
3
Median 5Y
2.5
Industry
1.4
Forward
2.4
vs History
55
vs Industry
30
Median 3Y
5.9
Median 5Y
5.1
Industry
3.1
vs History
58
vs Industry
30
Median 3Y
15.5
Median 5Y
13.2
Industry
8.1
Forward
9
vs History
52
vs Industry
20
Median 3Y
24.1
Median 5Y
20.2
Industry
11
Forward
10.7
vs History
55
vs Industry
23
Median 3Y
21.3
Median 5Y
14.8
Industry
8.5
vs History
55
vs Industry
25
Median 3Y
24.9
Median 5Y
16.4
Industry
10.7
vs History
74
vs Industry
45
Median 3Y
1.2
Median 5Y
1.8
Industry
1.3

Multiples Across Competitors

FRAN Competitors Multiples
Franchise Brands PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Franchise Brands PLC
LSE:FRAN
298.4m GBP 2.1 41 10.4 19.6
PH
Golden MV Holdings Inc
XPHS:HVN
1.5T PHP 368.9 1 071.4 873.1 907.3
AU
Slater & Gordon Ltd
ASX:SGH
20.7B AUD 1.9 25.9 20 20
US
Service Corporation International
NYSE:SCI
11.6B USD 2.7 21.8 12.4 16.7
US
H & R Block Inc
NYSE:HRB
7.5B USD 2 13.4 8.5 9.8
US
ADT Inc
NYSE:ADT
7.2B USD 1.4 13.1 5.7 11.9
US
Frontdoor Inc
NASDAQ:FTDR
4.3B USD 2.3 18.1 11.7 13.4
US
WW International Inc
NASDAQ:WW
3.1B USD 4.1 -44.5 19.4 25.2
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.2B USD 2.5 33.3 22.3 29.4
US
Mister Car Wash Inc
NYSE:MCW
2.1B USD 2.3 26 12 16.7
AU
InvoCare Ltd
ASX:IVC
1.8B AUD 3.1 93.3 46.2 46.2