First Time Loading...

Grainger PLC
LSE:GRI

Watchlist Manager
Grainger PLC Logo
Grainger PLC
LSE:GRI
Watchlist
Price: 259 GBX 1.97% Market Closed
Updated: Apr 28, 2024
Section:
 

Relative Value

The Relative Value of one GRI stock under the Base Case scenario is 346.24 GBX. Compared to the current market price of 259 GBX, Grainger PLC is Undervalued by 25%.

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.

GRI Relative Value
Base Case
346.24 GBX
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7
P/S
P/S
Price to Sales
7
vs History
55
vs Industry
27
Median 3Y
6.9
Median 5Y
7
Industry
3.6
Forward
14.7
More Details
75
P/E
P/E
Price to Earnings
75
vs History
7
vs Industry
5
Median 3Y
19.6
Median 5Y
15.6
Industry
15.9
Forward
26.1
More Details
10.4
P/OCF
P/OCF
Price to OCF
10.4
vs History
74
vs Industry
36
Median 3Y
15
Median 5Y
14.8
Industry
10
More Details
246.8
P/FCFE
P/FCFE
Price to FCFE
246.8
vs History
7
vs Industry
2
Median 3Y
-8.7
Median 5Y
-9.3
Industry
12.1
More Details
1
P/B
P/B
Price to Book Value
1
vs History
77
vs Industry
35
Median 3Y
1
Median 5Y
1.2
Industry
0.8
More Details
12.1
EV/S
EV/S
Enterprise Value to Sales
12.1
vs History
41
vs Industry
23
Median 3Y
11.8
Median 5Y
11.8
Industry
6.7
Forward
25.6
More Details
20.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
20.3
vs History
28
vs Industry
20
Median 3Y
19.7
Median 5Y
19.2
Industry
11.6
More Details
25.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
25.6
vs History
57
vs Industry
16
Median 3Y
25.8
Median 5Y
25.5
Industry
15.6
Forward
26.2
More Details
25.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
25.8
vs History
57
vs Industry
25
Median 3Y
26
Median 5Y
25.7
Industry
18.6
Forward
25.6
More Details
18.1
EV/OCF
EV/OCF
Enterprise Value to OCF
18.1
vs History
74
vs Industry
36
Median 3Y
24.2
Median 5Y
24
Industry
17.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-15.6
Median 5Y
-24.9
Industry
18.9
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
79
vs Industry
28
Median 3Y
0.9
Median 5Y
1.1
Industry
0.7
More Details

Multiples Across Competitors

GRI Competitors Multiples
Grainger PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Grainger PLC
LSE:GRI
1.9B GBP 7 75 25.6 25.8
DE
Vonovia SE
XETRA:VNA
21.1B EUR -3.7 -3.4 -7.4 -7
PH
SM Prime Holdings Inc
XPHS:SMPH
818.1B PHP 6.4 20.4 14.5 17.7
HK
Swire Properties Ltd
HKEX:1972
93.5B HKD 6.4 35.5 15 15.8
SE
Sagax AB
STO:SAGA A
125.9B SEK 29.3 -9 685 45.3 45.3
SG
Capitaland Investment Ltd
SGX:9CI
13.5B SGD 4.8 74.4 23.1 27
HK
Wharf Real Estate Investment Company Ltd
HKEX:1997
72.4B HKD 5.4 15.2 10.1 10.1
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
64.4B HKD 4 20.3 11 11.7
LU
CPI Property Group SA
XETRA:O5G
7.3B EUR 4.3 -8.1 24 25.8
IL
Azrieli Group Ltd
TASE:AZRG
29.2B ILS 9.9 13.1 24.8 25.9
TH
Central Pattana PCL
SET:CPN
278.3B THB 6.1 18.5 14.2 21.1

See Also

Summary
GRI intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRI stock valuation using valuation multiples.
Wall Street Estimates
GRI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.