First Time Loading...

Marlowe PLC
LSE:MRL

Watchlist Manager
Marlowe PLC Logo
Marlowe PLC
LSE:MRL
Watchlist
Price: 508 GBX 1.6%
Updated: May 6, 2024

Relative Value

The Relative Value of one MRL stock under the Base Case scenario is 923.67 GBX. Compared to the current market price of 508 GBX, Marlowe PLC is Undervalued by 45%.

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
923.67 GBX
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
48
Median 3Y
1.6
Median 5Y
1.4
Industry
1.2
Forward
1
vs History
vs Industry
Median 3Y
-36.5
Median 5Y
-25.3
Industry
16.5
Forward
14
vs History
71
vs Industry
26
Median 3Y
30.4
Median 5Y
18.1
Industry
9.6
vs History
26
vs Industry
36
Median 3Y
6.9
Median 5Y
5.4
Industry
16.8
vs History
82
vs Industry
55
Median 3Y
1.4
Median 5Y
2
Industry
1.6
vs History
76
vs Industry
41
Median 3Y
1.9
Median 5Y
1.6
Industry
1.4
Forward
1.5
vs History
80
vs Industry
46
Median 3Y
4.4
Median 5Y
4
Industry
4.2
vs History
79
vs Industry
28
Median 3Y
11.8
Median 5Y
14.5
Industry
8.6
Forward
8.9
vs History
65
vs Industry
12
Median 3Y
26
Median 5Y
28.5
Industry
12.1
Forward
13.6
vs History
65
vs Industry
21
Median 3Y
28.9
Median 5Y
21.9
Industry
10.4
vs History
42
vs Industry
13
Median 3Y
32.7
Median 5Y
25.5
Industry
13.9
vs History
82
vs Industry
48
Median 3Y
1.2
Median 5Y
1.4
Industry
1.1

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
490.1m GBP 1 -34.8 9.7 25.1
JP
Secom Co Ltd
TSE:9735
2.2T JPY 2 22.3 8 12
SE
Securitas AB
STO:SECU B
62.8B SEK 0.4 48.9 6.6 9.4
US
Brinks Co
NYSE:BCO
4B USD 0.8 46 8.2 12.8
JP
Sohgo Security Services Co Ltd
TSE:2331
436.5B JPY 0.9 16.4 5.1 7.9
SE
Loomis AB
STO:LOOMIS
20.5B SEK 0.7 13.7 4.1 8
US
Geo Group Inc
NYSE:GEO
1.8B USD 0.8 20.9 7.3 9.9
TW
Taiwan Secom Co Ltd
TWSE:9917
58.3B TWD 3.4 22.5 13.4 21.7
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
US
CoreCivic Inc
NYSE:CXW
1.7B USD 0.9 25.5 9 15.7
KR
S1 Corp
KRX:012750
2T KRW 0.8 10.7 3.4 6.2

See Also

Discover More