Harworth Group PLC
LSE:HWG

Watchlist Manager
Harworth Group PLC Logo
Harworth Group PLC
LSE:HWG
Watchlist
Price: 176.5 GBX 1.73% Market Closed
Market Cap: 574.4m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one HWG stock under the Base Case scenario is 62.02 GBX. Compared to the current market price of 176.5 GBX, Harworth Group PLC is Overvalued by 65%.

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.

HWG Relative Value
Base Case
62.02 GBX
Overvaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.1
P/S
P/S
Price to Sales
3.1
vs History
61
vs Industry
51
Median 3Y
3.1
Median 5Y
5.1
Industry
3.7
Forward
3.8
More Details
10
P/E
P/E
Price to Earnings
10
vs History
50
vs Industry
43
Median 3Y
9.9
Median 5Y
10.2
Industry
16.6
Forward
5.7
More Details
16.5
P/OCF
P/OCF
Price to OCF
16.5
vs History
55
vs Industry
24
Median 3Y
16.4
Median 5Y
19.3
Industry
11
More Details
4.5
P/FCFE
P/FCFE
Price to FCFE
4.5
vs History
79
vs Industry
42
Median 3Y
6.9
Median 5Y
16.6
Industry
13.1
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
25
vs Industry
49
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9
More Details
3.4
EV/S
EV/S
Enterprise Value to Sales
3.4
vs History
66
vs Industry
61
Median 3Y
3.4
Median 5Y
5.4
Industry
6.6
Forward
4.1
More Details
19.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
19.9
vs History
46
vs Industry
23
Median 3Y
11.5
Median 5Y
19.7
Industry
12.2
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
60
Median 3Y
6.3
Median 5Y
9.4
Industry
15.9
Forward
8.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
60
Median 3Y
6.3
Median 5Y
9.4
Industry
19.1
Forward
9.2
More Details
17.9
EV/OCF
EV/OCF
Enterprise Value to OCF
17.9
vs History
57
vs Industry
40
Median 3Y
17.8
Median 5Y
22.8
Industry
18.5
More Details
18.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.2
vs History
57
vs Industry
35
Median 3Y
18.1
Median 5Y
22.9
Industry
20.1
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
28
vs Industry
46
Median 3Y
0.6
Median 5Y
0.7
Industry
0.7
More Details

Multiples Across Competitors

HWG Competitors Multiples
Harworth Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Harworth Group PLC
LSE:HWG
571.2m GBP 3.1 10 -180 -161
HK
China Resources Land Ltd
HKEX:1109
190.4B HKD 0.6 6.8 7.6 7.9
HK
China Overseas Land & Investment Ltd
HKEX:688
149.7B HKD 0.7 8.7 8.9 9.1
HK
Henderson Land Development Co Ltd
HKEX:12
133.6B HKD 5.3 21.2 44.6 48.9
IN
Macrotech Developers Ltd
NSE:LODHA
1.4T INR 10.3 51.3 34.2 36.7
HK
CK Asset Holdings Ltd
HKEX:1113
122.3B HKD 2.7 9 11 13.1
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
95.5B CNY 0.3 20.3 18.3 18.3
VN
Vinhomes JSC
VN:VHM
316.3T VND 2.9 9.4 14.5 15.6
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
79B CNY 0.4 22.2 39.9 39.9
CN
China Vanke Co Ltd
SZSE:000002
75.8B CNY 0.2 -1.4 -6.1 -6.1
HK
Sino Land Co Ltd
HKEX:83
76.3B HKD 9.9 21.1 19.4 19.4

See Also

Summary
HWG intrinsic value, competitors valuation, and company profile.
DCF Valuation
HWG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HWG stock valuation using valuation multiples.
Wall Street Estimates
HWG 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
HWG 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
Back to Top
ALPHA SPREAD
Follow us
Join more than 264,200+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.