ME Group International PLC
LSE:MEGP

Watchlist Manager
ME Group International PLC Logo
ME Group International PLC
LSE:MEGP
Watchlist
Price: 159.6 GBX 0.63%
Market Cap: 602.8m GBX

Relative Value

The Relative Value of one MEGP stock under the Base Case scenario is 201.02 GBX. Compared to the current market price of 159.6 GBX, ME Group International PLC is Undervalued by 21%.

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.

MEGP Relative Value
Base Case
201.02 GBX
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
23
Median 3Y
2.1
Median 5Y
1.8
Industry
1.2
Forward
1.9
vs History
69
vs Industry
36
Median 3Y
13.2
Median 5Y
12.3
Industry
18.6
Forward
10.5
vs History
44
vs Industry
48
Median 3Y
7.6
Median 5Y
6.2
Industry
11.8
vs History
41
vs Industry
1
Median 3Y
82.1
Median 5Y
9.6
Industry
18.9
vs History
53
vs Industry
13
Median 3Y
3.9
Median 5Y
3.2
Industry
1.7
vs History
28
vs Industry
25
Median 3Y
2
Median 5Y
1.5
Industry
1.4
Forward
1.9
vs History
46
vs Industry
32
Median 3Y
5.8
Median 5Y
5.4
Industry
4.4
vs History
36
vs Industry
45
Median 3Y
5.6
Median 5Y
4.4
Industry
11.1
Forward
5.1
vs History
60
vs Industry
41
Median 3Y
8.8
Median 5Y
8.8
Industry
15.7
Forward
7.8
vs History
38
vs Industry
49
Median 3Y
7.1
Median 5Y
5.5
Industry
12.5
vs History
30
vs Industry
26
Median 3Y
17
Median 5Y
11.7
Industry
15.4
vs History
65
vs Industry
16
Median 3Y
3.2
Median 5Y
2.4
Industry
1.4

Multiples Across Competitors

MEGP Competitors Multiples
ME Group International 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
ME Group International PLC
LSE:MEGP
602.4m GBP 1.9 10.6 5.4 8.1
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.2 20.5 10.5 12.8
US
Hasbro Inc
NASDAQ:HAS
11.4B USD 2.6 -20.5 13.8 16.1
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 28.4 13 19.5
UK
Games Workshop Group PLC
LSE:GAW
6.4B GBP 10.4 32.9 20.8 24.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
43.6B CNY 2.4 24.1 24.4 24.4
US
Mattel Inc
NASDAQ:MAT
6.3B USD 1.2 14.5 9.5 12.1
CA
BRP Inc
TSX:DOO
7.8B CAD 1 321.1 10.2 18.4
US
Acushnet Holdings Corp
NYSE:GOLF
5B USD 2 22.4 15.7 18.5
US
Brunswick Corp
NYSE:BC
4.8B USD 0.9 -20.2 11.3 22.6
US
Polaris Inc
NYSE:PII
3.8B USD 0.5 -25.3 13.7 94.1
P/E Multiple
Earnings Growth PEG
UK
ME Group International PLC
LSE:MEGP
Average P/E: 59.3
10.6
7%
1.5
JP
Bandai Namco Holdings Inc
TSE:7832
20.5
6%
3.4
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.5
29%
N/A
JP
Shimano Inc
TSE:7309
28.4
1%
28.4
UK
Games Workshop Group PLC
LSE:GAW
32.9
4%
8.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.1
26%
0.9
US
Mattel Inc
NASDAQ:MAT
14.5
3%
4.8
CA
BRP Inc
TSX:DOO
321.1
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
22.4
7%
3.2
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.2
38%
N/A
US
Polaris Inc
NYSE:PII
Negative Multiple: -25.3
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
ME Group International PLC
LSE:MEGP
Average EV/EBITDA: 13.5
5.4
7%
0.8
JP
Bandai Namco Holdings Inc
TSE:7832
10.5
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
13.8
14%
1
JP
Shimano Inc
TSE:7309
13
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
20.8
4%
5.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.4
37%
0.7
US
Mattel Inc
NASDAQ:MAT
9.5
7%
1.4
CA
BRP Inc
TSX:DOO
10.2
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
15.7
7%
2.2
US
Brunswick Corp
NYSE:BC
11.3
3%
3.8
US
Polaris Inc
NYSE:PII
13.7
9%
1.5