HRN Relative Valuation - Hornby PLC

Watchlist Manager

Watchlist

Price: 0.65 GBX 4.84%

Market Cap: £36.5m

	Hornby PLC LSE:HRN	UK
F	Finnair Oyj OMXH:FIA1S	FI

Relative Value

The Relative Value of one HRN stock under the Base Case scenario is 0.64 GBX. Compared to the current market price of 0.65 GBX, Hornby PLC is Overvalued by 2%.

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.

What is Relative Valuation?

How is Relative Value calculated?

HRN Relative Value

Base Case

Overvaluation 2%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK	Hornby PLC LSE:HRN	36.5m GBP	0.6	-3	-54.1	-6.1
JP	Bandai Namco Holdings Inc TSE:7832	2.7T JPY	2.1	23	11.2	14.4
US	Hasbro Inc NASDAQ:HAS	13.1B USD	2.8	-40.5	12.2	13.7
JP	Shimano Inc TSE:7309	1.4T JPY	3	41.6	11.9	18.2
UK	Games Workshop Group PLC LSE:GAW	5.8B GBP	9	28.3	17.9	20.8
CN	Zhejiang CFMoto Power Co Ltd SSE:603129	34.2B CNY	1.8	18.9	14	14
US	Acushnet Holdings Corp NYSE:GOLF	5.4B USD	2.1	28.6	17.4	20.6
US	Brunswick Corp NYSE:BC	4.8B USD	0.9	-35	10.5	20.3
CA	BRP Inc TSX:DOO	6.2B CAD	0.8	255.1	8.6	15.5
US	Mattel Inc NASDAQ:MAT	4.5B USD	0.8	11.4	7	8.9
IT	Technogym SpA MIL:TGYM	3.5B EUR	3.4	30	15.1	19.9

			Revenue Growth	P/S to Growth
UK	Hornby PLC LSE:HRN	Average P/S: 2.5 0.6	N/A	N/A
JP	Bandai Namco Holdings Inc TSE:7832	2.1	5%	0.4
US	Hasbro Inc NASDAQ:HAS	2.8	5%	0.6
JP	Shimano Inc TSE:7309	3	6%	0.5
UK	Games Workshop Group PLC LSE:GAW	9	7%	1.3
CN	Zhejiang CFMoto Power Co Ltd SSE:603129	1.8	25%	0.1
US	Acushnet Holdings Corp NYSE:GOLF	2.1	4%	0.5
US	Brunswick Corp NYSE:BC	0.9	7%	0.1
CA	BRP Inc TSX:DOO	0.8	6%	0.1
US	Mattel Inc NASDAQ:MAT	0.8	5%	0.2
IT	Technogym SpA MIL:TGYM	3.4	5%	0.7

			Earnings Growth	PEG
UK	Hornby PLC LSE:HRN	Average P/E: 54.6 Negative Multiple: -3	N/A	N/A
JP	Bandai Namco Holdings Inc TSE:7832	23	7%	3.3
US	Hasbro Inc NASDAQ:HAS	Negative Multiple: -40.5	N/A	N/A
JP	Shimano Inc TSE:7309	41.6	34%	1.2
UK	Games Workshop Group PLC LSE:GAW	28.3	5%	5.7
CN	Zhejiang CFMoto Power Co Ltd SSE:603129	18.9	25%	0.8
US	Acushnet Holdings Corp NYSE:GOLF	28.6	12%	2.4
US	Brunswick Corp NYSE:BC	Negative Multiple: -35	N/A	N/A
CA	BRP Inc TSX:DOO	255.1	N/A	N/A
US	Mattel Inc NASDAQ:MAT	11.4	10%	1.1
IT	Technogym SpA MIL:TGYM	30	N/A	N/A

			EBITDA Growth	EV/EBITDA to Growth
UK	Hornby PLC LSE:HRN	Average EV/EBITDA: 12.6 Negative Multiple: -54.1	N/A	N/A
JP	Bandai Namco Holdings Inc TSE:7832	11.2	5%	2.2
US	Hasbro Inc NASDAQ:HAS	12.2	9%	1.4
JP	Shimano Inc TSE:7309	11.9	15%	0.8
UK	Games Workshop Group PLC LSE:GAW	17.9	4%	4.5
CN	Zhejiang CFMoto Power Co Ltd SSE:603129	14	38%	0.4
US	Acushnet Holdings Corp NYSE:GOLF	17.4	8%	2.2
US	Brunswick Corp NYSE:BC	10.5	14%	0.7
CA	BRP Inc TSX:DOO	8.6	9%	1
US	Mattel Inc NASDAQ:MAT	7	7%	1
IT	Technogym SpA MIL:TGYM	15.1	4%	3.8

			EBIT Growth	EV/EBIT to Growth
UK	Hornby PLC LSE:HRN	Average EV/EBIT: 16.6 Negative Multiple: -6.1	N/A	N/A
JP	Bandai Namco Holdings Inc TSE:7832	14.4	N/A	N/A
US	Hasbro Inc NASDAQ:HAS	13.7	8%	1.7
JP	Shimano Inc TSE:7309	18.2	N/A	N/A
UK	Games Workshop Group PLC LSE:GAW	20.8	4%	5.2
CN	Zhejiang CFMoto Power Co Ltd SSE:603129	14	31%	0.5
US	Acushnet Holdings Corp NYSE:GOLF	20.6	7%	2.9
US	Brunswick Corp NYSE:BC	20.3	25%	0.8
CA	BRP Inc TSX:DOO	15.5	12%	1.3
US	Mattel Inc NASDAQ:MAT	8.9	4%	2.2
IT	Technogym SpA MIL:TGYM	19.9	3%	6.6

Hornby PLC
LSE:HRN

Relative Value

Valuation Multiples

Multiples Across Competitors

HRN Competitors Multiples
Hornby PLC Competitors

See Also

Company

Help

Tools

Stocks

Hornby PLC LSE:HRN

Relative Value

Valuation Multiples

Multiples Across Competitors

HRN Competitors Multiples Hornby PLC Competitors

See Also

Company

Help

Tools

Stocks

Hornby PLC
LSE:HRN

HRN Competitors Multiples
Hornby PLC Competitors