First Time Loading...

Hornby PLC
LSE:HRN

Watchlist Manager
Hornby PLC Logo
Hornby PLC
LSE:HRN
Watchlist
Price: 33 GBX Market Closed
Updated: Apr 27, 2024

Relative Value

The Relative Value of one HRN stock under the Base Case scenario is 29.18 GBX. Compared to the current market price of 33 GBX, Hornby PLC is Overvalued by 12%.

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.

HRN Relative Value
Base Case
29.18 GBX
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
47
Median 3Y
0.9
Median 5Y
1.1
Industry
1.1
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-7.4
Industry
16
vs History
vs Industry
Median 3Y
-7.1
Median 5Y
-10.8
Industry
9.1
vs History
vs Industry
Median 3Y
-39.8
Median 5Y
-34
Industry
14.3
vs History
39
vs Industry
44
Median 3Y
1.2
Median 5Y
1.5
Industry
1.6
vs History
58
vs Industry
46
Median 3Y
0.9
Median 5Y
1.3
Industry
1.2
vs History
58
vs Industry
59
Median 3Y
1.9
Median 5Y
3
Industry
3.9
vs History
15
vs Industry
5
Median 3Y
17.6
Median 5Y
16.5
Industry
8.7
vs History
vs Industry
Median 3Y
-13.2
Median 5Y
-14.4
Industry
11.5
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-12.5
Industry
8.4
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-8
Industry
10.6
vs History
60
vs Industry
44
Median 3Y
1.1
Median 5Y
1.4
Industry
1.4

Multiples Across Competitors

HRN Competitors Multiples
Hornby 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
Hornby PLC
LSE:HRN
56.1m GBP 1 -6.8 35.8 -20.6
JP
Shimano Inc
TSE:7309
2.3T JPY 4.8 36.9 16.4 21.1
JP
Bandai Namco Holdings Inc
TSE:7832
1.9T JPY 1.9 29.2 13.8 19.3
US
Hasbro Inc
NASDAQ:HAS
9B USD 1.9 -6.4 32.3 32.3
US
Mattel Inc
NASDAQ:MAT
6.3B USD 1.2 21.6 9 11.4
US
Brunswick Corp
NYSE:BC
5.5B USD 0.9 13.2 6.6 8.9
CA
BRP Inc
TSX:DOO
7B CAD 0.7 9.5 5.5 7.2
US
Polaris Inc
NYSE:PII
4.7B USD 0.6 12 8.5 13
US
Acushnet Holdings Corp
NYSE:GOLF
4B USD 1.7 20.3 13.7 16.1
UK
Games Workshop Group PLC
LSE:GAW
3.2B GBP 6.4 22.6 14 17
JP
Yamaha Corp
TSE:7951
555.1B JPY 1.2 14.5 7.1 10

See Also

Discover More