Filtronic PLC
LSE:FTC

Watchlist Manager
Filtronic PLC Logo
Filtronic PLC
LSE:FTC
Watchlist
Price: 147 GBX -2% Market Closed
Market Cap: 323m GBX

Relative Value

The Relative Value of one FTC stock under the Base Case scenario is 136.28 GBX. Compared to the current market price of 147 GBX, Filtronic PLC is Overvalued by 7%.

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.

FTC Relative Value
Base Case
136.28 GBX
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
19
Median 3Y
4.9
Median 5Y
1.9
Industry
2.2
Forward
5.7
vs History
41
vs Industry
27
Median 3Y
21.2
Median 5Y
21.7
Industry
27.1
Forward
45.8
vs History
38
vs Industry
15
Median 3Y
23.7
Median 5Y
20.9
Industry
16.2
vs History
19
vs Industry
7
Median 3Y
42.7
Median 5Y
22.1
Industry
21.2
vs History
6
vs Industry
6
Median 3Y
7.3
Median 5Y
2.8
Industry
2.5
vs History
7
vs Industry
18
Median 3Y
4.7
Median 5Y
1.7
Industry
2.4
Forward
5.5
vs History
vs Industry
33
Median 3Y
3.4
Median 5Y
2
Industry
7.6
vs History
28
vs Industry
25
Median 3Y
19.7
Median 5Y
15.8
Industry
17.1
Forward
28.7
vs History
39
vs Industry
26
Median 3Y
20.1
Median 5Y
20.9
Industry
23.3
Forward
45.1
vs History
38
vs Industry
14
Median 3Y
22.6
Median 5Y
20
Industry
15.8
vs History
15
vs Industry
7
Median 3Y
33.6
Median 5Y
22.5
Industry
16.9
vs History
0
vs Industry
4
Median 3Y
7.3
Median 5Y
2.7
Industry
1.9

Multiples Across Competitors

FTC Competitors Multiples
Filtronic 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
Filtronic PLC
LSE:FTC
321.9m GBP 5.7 22.9 20.3 23.1
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
309B USD 5.4 29.9 20.1 24.2
US
Arista Networks Inc
NYSE:ANET
164.8B USD 19.5 49.1 41.9 42.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
635.2B CNY 20.1 74.3 62.9 62.9
US
Motorola Solutions Inc
NYSE:MSI
61.7B USD 5.5 29.1 21.9 24.8
FI
Nokia Oyj
OMXH:NOKIA
29.5B EUR 1.5 31.8 14.4 27.5
US
Ubiquiti Inc
NYSE:UI
34.2B USD 12.4 43.1 35.8 36.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
301.5B SEK 1.3 12.2 7 9.2
US
Ciena Corp
NYSE:CIEN
32.5B USD 6.8 263.4 72.5 105.2
CN
ZTE Corp
SZSE:000063
177.1B CNY 1.3 30.3 33.3 33.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Filtronic PLC
LSE:FTC
Average EV/EBITDA: 33 122.7
20.3
3%
6.8
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20.1
19%
1.1
US
Arista Networks Inc
NYSE:ANET
41.9
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
62.9
85%
0.7
US
Motorola Solutions Inc
NYSE:MSI
21.9
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.4
N/A N/A
US
Ubiquiti Inc
NYSE:UI
35.8
7%
5.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7
5%
1.4
US
Ciena Corp
NYSE:CIEN
72.5
38%
1.9
CN
ZTE Corp
SZSE:000063
33.3
19%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Filtronic PLC
LSE:FTC
Average EV/EBIT: 38.9
23.1
0%
N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.2
23%
1.1
US
Arista Networks Inc
NYSE:ANET
42.7
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
62.9
87%
0.7
US
Motorola Solutions Inc
NYSE:MSI
24.8
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
27.5
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.6
7%
5.2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.2
10%
0.9
US
Ciena Corp
NYSE:CIEN
105.2
48%
2.2
CN
ZTE Corp
SZSE:000063
33.3
1%
33.3