M

Mothercare PLC
LSE:MTC

Watchlist Manager
Mothercare PLC
LSE:MTC
Watchlist
Price: 2.44 GBX 0.83% Market Closed
Market Cap: 13.8m GBX

Relative Value

The Relative Value of one MTC stock under the Base Case scenario is hidden GBX. Compared to the current market price of 2.44 GBX, Mothercare PLC is hidden .

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.

MTC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
59
Median 3Y
0.5
Median 5Y
0.5
Industry
0.6
Forward
0.3
vs History
53
vs Industry
22
Median 3Y
2.7
Median 5Y
2.4
Industry
17.2
Forward
-17.5
vs History
vs Industry
61
Median 3Y
5
Median 5Y
4.8
Industry
8.6
vs History
vs Industry
36
Median 3Y
-0.9
Median 5Y
16.9
Industry
17.6
vs History
vs Industry
2
Median 3Y
-1.5
Median 5Y
-1.5
Industry
1.7
vs History
65
vs Industry
42
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
Forward
0.5
vs History
85
vs Industry
48
Median 3Y
2.1
Median 5Y
2.3
Industry
2.4
vs History
22
vs Industry
42
Median 3Y
6.8
Median 5Y
6.8
Industry
8.7
Forward
8
vs History
12
vs Industry
48
Median 3Y
8.9
Median 5Y
8.9
Industry
13.3
Forward
17.2
vs History
vs Industry
48
Median 3Y
7.9
Median 5Y
7.3
Industry
10
vs History
vs Industry
34
Median 3Y
12.9
Median 5Y
9.9
Industry
14.2
vs History
93
vs Industry
11
Median 3Y
3.9
Median 5Y
4.2
Industry
1.1

Multiples Across Competitors

MTC Competitors Multiples
Mothercare 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
Mothercare PLC
LSE:MTC
13.8m GBP 0.5 2.2 9.7 64.9
ZA
Woolworths Holdings Ltd
JSE:WHL
53B Zac 0 0 0 0
UK
Next PLC
LSE:NXT
17.6B GBP 2.8 22.2 12.7 16.2
US
Dillard's Inc
NYSE:DDS
10.6B USD 1.6 18.3 11.1 13.9
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
135.9B MXN 0.6 7.1 5 6.1
CN
CCOOP Group Co Ltd
SZSE:000564
45.1B CNY 30.1 -39.6 -205.5 -205.5
US
Macy's Inc
NYSE:M
6.2B USD 0.3 12.9 4.5 9
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
869.6B JPY 1.6 15.3 8.8 11.7
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
JP
J.Front Retailing Co Ltd
TSE:3086
559.3B JPY 1.2 19.2 8.4 16.5
JP
Takashimaya Co Ltd
TSE:8233
544.3B JPY 1.1 12.6 9 14.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
M
Mothercare PLC
LSE:MTC
Average EV/EBITDA: 8.3
9.7
-10%
N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
5%
N/A
UK
Next PLC
LSE:NXT
12.7
6%
2.1
US
Dillard's Inc
NYSE:DDS
11.1
-4%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
5
4%
1.3
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -205.5 N/A N/A
US
Macy's Inc
NYSE:M
4.5
0%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
8.8
2%
4.4
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
JP
J
J.Front Retailing Co Ltd
TSE:3086
8.4
-2%
N/A
JP
Takashimaya Co Ltd
TSE:8233
9
2%
4.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
M
Mothercare PLC
LSE:MTC
Average EV/EBIT: 18.3
64.9
-20%
N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
11%
N/A
UK
Next PLC
LSE:NXT
16.2
8%
2
US
Dillard's Inc
NYSE:DDS
13.9
-2%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
6.1
4%
1.5
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -205.5 N/A N/A
US
Macy's Inc
NYSE:M
9
-1%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
11.7
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8
JP
J
J.Front Retailing Co Ltd
TSE:3086
16.5
N/A N/A
JP
Takashimaya Co Ltd
TSE:8233
14.6
N/A N/A