MSLH Relative Valuation - Marshalls PLC

Watchlist Manager

Watchlist

Price: 161.0586 GBX 1.94%

Market Cap: £407.4m

Relative Value

The Relative Value of one MSLH stock under the Base Case scenario is 227.4066 GBX. Compared to the current market price of 161.0586 GBX, Marshalls PLC is Undervalued by 29%.

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.

What is Relative Valuation?

How is Relative Value calculated?

MSLH Relative Value

Base Case

Undervaluation 29%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		Marshalls PLC LSE:MSLH	400.6m GBP	0.6	17.2	6.7	12.1
IE	C	CRH PLC NYSE:CRH	83.7B USD	2.3	24.9	13.3	18.7
CH		Holcim AG SIX:HOLN	43.9B CHF	2	2.8	9.1	13.2
DE		HeidelbergCement AG XETRA:HEI	41.7B EUR	1.5	5.5	4.7	5.5
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	3.7T INR	4.2	51.4	24.6	34.1
US		Vulcan Materials Co NYSE:VMC	40.4B USD	5.3	37.5	19.9	29.1
US		Martin Marietta Materials Inc NYSE:MLM	39.5B USD	6.1	35.3	20.9	29.2
DE	H	Heidelberg Materials AG XMUN:HEI	27.4B EUR	1	3.6	3.3	3.8
US	A	Amrize AG SIX:AMRZ	22.8B CHF	3.3	33.4	20.7	24.2
IN		Grasim Industries Ltd NSE:GRASIM	1.9T INR	1.2	46.7	9.5	12.3
MX		Cemex SAB de CV NYSE:CX	19.2B USD	1.2	14	8.5	15.7

				Revenue Growth	P/S to Growth
UK		Marshalls PLC LSE:MSLH	Average P/S: 2.6 0.6	4%	0.2
IE	C	CRH PLC NYSE:CRH	2.3	6%	0.4
CH		Holcim AG SIX:HOLN	2	-12%	N/A
DE		HeidelbergCement AG XETRA:HEI	1.5	5%	0.3
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	4.2	13%	0.3
US		Vulcan Materials Co NYSE:VMC	5.3	7%	0.8
US		Martin Marietta Materials Inc NYSE:MLM	6.1	6%	1
DE	H	Heidelberg Materials AG XMUN:HEI	1	5%	0.2
US	A	Amrize AG SIX:AMRZ	3.3	N/A	N/A
IN		Grasim Industries Ltd NSE:GRASIM	1.2	-31%	N/A
MX		Cemex SAB de CV NYSE:CX	1.2	4%	0.3

				Earnings Growth	PEG
UK		Marshalls PLC LSE:MSLH	Average P/E: 24.7 17.2	15%	1.1
IE	C	CRH PLC NYSE:CRH	24.9	9%	2.8
CH		Holcim AG SIX:HOLN	2.8	-7%	N/A
DE		HeidelbergCement AG XETRA:HEI	5.5	17%	0.3
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	51.4	31%	1.7
US		Vulcan Materials Co NYSE:VMC	37.5	19%	2
US		Martin Marietta Materials Inc NYSE:MLM	35.3	-8%	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	3.6	17%	0.2
US	A	Amrize AG SIX:AMRZ	33.4	N/A	N/A
IN		Grasim Industries Ltd NSE:GRASIM	46.7	-24%	N/A
MX		Cemex SAB de CV NYSE:CX	14	18%	0.8

				EBITDA Growth	EV/EBITDA to Growth
UK		Marshalls PLC LSE:MSLH	Average EV/EBITDA: 12.8 6.7	5%	1.3
IE	C	CRH PLC NYSE:CRH	13.3	10%	1.3
CH		Holcim AG SIX:HOLN	9.1	-10%	N/A
DE		HeidelbergCement AG XETRA:HEI	4.7	7%	0.7
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	24.6	25%	1
US		Vulcan Materials Co NYSE:VMC	19.9	13%	1.5
US		Martin Marietta Materials Inc NYSE:MLM	20.9	11%	1.9
DE	H	Heidelberg Materials AG XMUN:HEI	3.3	7%	0.5
US	A	Amrize AG SIX:AMRZ	20.7	N/A	N/A
IN		Grasim Industries Ltd NSE:GRASIM	9.5	-51%	N/A
MX		Cemex SAB de CV NYSE:CX	8.5	6%	1.4

				EBIT Growth	EV/EBIT to Growth
UK		Marshalls PLC LSE:MSLH	Average EV/EBIT: 18 12.1	12%	1
IE	C	CRH PLC NYSE:CRH	18.7	11%	1.7
CH		Holcim AG SIX:HOLN	13.2	-7%	N/A
DE		HeidelbergCement AG XETRA:HEI	5.5	12%	0.5
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	34.1	31%	1.1
US		Vulcan Materials Co NYSE:VMC	29.1	15%	1.9
US		Martin Marietta Materials Inc NYSE:MLM	29.2	12%	2.4
DE	H	Heidelberg Materials AG XMUN:HEI	3.8	12%	0.3
US	A	Amrize AG SIX:AMRZ	24.2	N/A	N/A
IN		Grasim Industries Ltd NSE:GRASIM	12.3	-63%	N/A
MX		Cemex SAB de CV NYSE:CX	15.7	6%	2.6

Marshalls PLC
LSE:MSLH

Relative Value

Valuation Multiples

Multiples Across Competitors

MSLH Competitors Multiples
Marshalls PLC Competitors

See Also

Company

Help

Tools

Stocks

Marshalls PLC LSE:MSLH

Relative Value

Valuation Multiples

Multiples Across Competitors

MSLH Competitors Multiples Marshalls PLC Competitors

See Also

Company

Help

Tools

Stocks

Marshalls PLC
LSE:MSLH

MSLH Competitors Multiples
Marshalls PLC Competitors