Marlowe PLC
LSE:MRL

Watchlist Manager
Marlowe PLC Logo
Marlowe PLC
LSE:MRL
Watchlist
Price: 12.84 GBX 0.94% Market Closed
Market Cap: £344.6m

Relative Value

The Relative Value of one MRL stock under the Base Case scenario is 5.98 GBX. Compared to the current market price of 12.84 GBX, Marlowe PLC is Overvalued by 53%.

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.

MRL Relative Value
Base Case
5.98 GBX
Overvaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MRL Competitors Multiples
Marlowe 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
Marlowe PLC
LSE:MRL
344.6m GBP 1.1 2.4 9.9 33.1
UK
Verisure PLC
STO:VSURE
14.7B EUR 3.2 -61 11.4 50.3
JP
Secom Co Ltd
TSE:9735
2.7T JPY 2.2 25 9.2 13.9
SE
Securitas AB
STO:SECU B
84.2B SEK 0.5 16.8 7.8 10.9
US
Brinks Co
NYSE:BCO
5.2B USD 1 30.3 9.7 15.2
JP
Sohgo Security Services Co Ltd
TSE:2331
591B JPY 1 18.7 6.4 9.6
SE
Loomis AB
STO:LOOMIS
25.4B SEK 0.8 14.2 4.2 7.9
US
Geo Group Inc
NYSE:GEO
2.3B USD 0.9 9.6 8.9 13
US
CoreCivic Inc
NYSE:CXW
2B USD 0.9 17.9 8.6 13.7
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.5B EUR 0.2 9.4 4.3 4.3
KR
S1 Corp
KRX:012750
2.5T KRW 0.9 14 4.2 7.4
P/E Multiple
Earnings Growth PEG
UK
Marlowe PLC
LSE:MRL
Average P/E: 15.8
2.4
N/A N/A
UK
Verisure PLC
STO:VSURE
Negative Multiple: -61 N/A N/A
JP
Secom Co Ltd
TSE:9735
25
10%
2.5
SE
Securitas AB
STO:SECU B
16.8
14%
1.2
US
Brinks Co
NYSE:BCO
30.3
41%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
18.7
14%
1.3
SE
Loomis AB
STO:LOOMIS
14.2
20%
0.7
US
Geo Group Inc
NYSE:GEO
9.6
92%
0.1
US
CoreCivic Inc
NYSE:CXW
17.9
N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
9.4
27%
0.3
KR
S1 Corp
KRX:012750
14
7%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Marlowe PLC
LSE:MRL
Average EV/EBITDA: 7.7
9.9
N/A N/A
UK
Verisure PLC
STO:VSURE
11.4
N/A N/A
JP
Secom Co Ltd
TSE:9735
9.2
4%
2.3
SE
Securitas AB
STO:SECU B
7.8
3%
2.6
US
Brinks Co
NYSE:BCO
9.7
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.4
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.2
4%
1.1
US
Geo Group Inc
NYSE:GEO
8.9
8%
1.1
US
CoreCivic Inc
NYSE:CXW
8.6
N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
5%
0.9
KR
S1 Corp
KRX:012750
4.2
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Marlowe PLC
LSE:MRL
Average EV/EBIT: 16.3
33.1
N/A N/A
UK
Verisure PLC
STO:VSURE
50.3
N/A N/A
JP
Secom Co Ltd
TSE:9735
13.9
N/A N/A
SE
Securitas AB
STO:SECU B
10.9
5%
2.2
US
Brinks Co
NYSE:BCO
15.2
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
9.6
N/A N/A
SE
Loomis AB
STO:LOOMIS
7.9
7%
1.1
US
Geo Group Inc
NYSE:GEO
13
5%
2.6
US
CoreCivic Inc
NYSE:CXW
13.7
N/A N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
7%
0.6
KR
S1 Corp
KRX:012750
7.4
7%
1.1