M

Mothercare PLC
LSE:MTC

Watchlist Manager
Mothercare PLC
LSE:MTC
Watchlist
Price: 2.67 GBX
Market Cap: 15.1m GBX

Relative Value

The Relative Value of one MTC stock under the Base Case scenario is 4.37 GBX. Compared to the current market price of 2.67 GBX, Mothercare PLC is Undervalued by 39%.

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
Base Case
4.37 GBX
Undervaluation 39%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
59
Median 3Y
0.5
Median 5Y
0.5
Industry
0.5
Forward
0.3
vs History
vs Industry
22
Median 3Y
4.1
Median 5Y
1.9
Industry
16.9
Forward
20.7
vs History
76
vs Industry
61
Median 3Y
5.5
Median 5Y
5.5
Industry
8.3
vs History
66
vs Industry
36
Median 3Y
14.7
Median 5Y
16.9
Industry
16.6
vs History
vs Industry
2
Median 3Y
-0.8
Median 5Y
-0.8
Industry
1.6
vs History
68
vs Industry
42
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
Forward
0.6
vs History
92
vs Industry
48
Median 3Y
2.2
Median 5Y
2.3
Industry
2.3
vs History
60
vs Industry
42
Median 3Y
6.7
Median 5Y
7.3
Industry
8.3
Forward
8.3
vs History
36
vs Industry
48
Median 3Y
7.4
Median 5Y
7.4
Industry
12.7
Forward
12.5
vs History
74
vs Industry
48
Median 3Y
8.1
Median 5Y
8.1
Industry
9.7
vs History
42
vs Industry
34
Median 3Y
13.1
Median 5Y
10.9
Industry
13.5
vs History
84
vs Industry
11
Median 3Y
4
Median 5Y
4.3
Industry
1

Multiples Across Competitors

MTC Competitors Multiples
Mothercare PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Mothercare PLC
LSE:MTC
15.1m GBP 0.3 -75.3 6.7 8
ZA
Woolworths Holdings Ltd
JSE:WHL
52.1B Zac 0 0 0 0
UK
Next PLC
LSE:NXT
15.9B GBP 2.6 21.7 12.1 15.6
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
6.5B USD 0.6 5.6 3.9 4.7
US
Dillard's Inc
NYSE:DDS
6.4B USD 1 11 6.7 8.4
CN
CCOOP Group Co Ltd
SZSE:000564
44.1B CNY 31.5 -36.7 -109 -109
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
794.4B JPY 1.4 15 7.9 10.5
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
JP
J.Front Retailing Co Ltd
TSE:3086
509.8B JPY 1.2 12.3 7 12.6
BR
Lojas Renner SA
BOVESPA:LREN3
18.6B BRL 1.3 14.7 5.2 8.1
US
Macy's Inc
NYSE:M
3.1B USD 0.1 5.7 2.8 5.6
P/E Multiple
Earnings Growth PEG
UK
M
Mothercare PLC
LSE:MTC
Average P/E: 12.5
Negative Multiple: -75.3
-13%
N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
22%
N/A
UK
Next PLC
LSE:NXT
21.7
10%
2.2
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
5.6
4%
1.4
US
Dillard's Inc
NYSE:DDS
11
-29%
N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -36.7 N/A N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
15
N/A N/A
US
Nordstrom Inc
NYSE:JWN
13.9
11%
1.3
JP
J
J.Front Retailing Co Ltd
TSE:3086
12.3
-1%
N/A
BR
Lojas Renner SA
BOVESPA:LREN3
14.7
14%
1
US
Macy's Inc
NYSE:M
5.7
-2%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
M
Mothercare PLC
LSE:MTC
Average EV/EBITDA: 6.4
6.7
-31%
N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
3%
N/A
UK
Next PLC
LSE:NXT
12.1
5%
2.4
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
3.9
5%
0.8
US
Dillard's Inc
NYSE:DDS
6.7
-17%
N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -109 N/A N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
7.9
4%
2
US
Nordstrom Inc
NYSE:JWN
5.2
9%
0.6
JP
J
J.Front Retailing Co Ltd
TSE:3086
7
-2%
N/A
BR
Lojas Renner SA
BOVESPA:LREN3
5.2
1%
5.2
US
Macy's Inc
NYSE:M
2.8
-4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
M
Mothercare PLC
LSE:MTC
Average EV/EBIT: 9.4
8
-52%
N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
9%
N/A
UK
Next PLC
LSE:NXT
15.6
6%
2.6
MX
El Puerto de Liverpool SAB de CV
OTC:ELPQF
4.7
6%
0.8
US
Dillard's Inc
NYSE:DDS
8.4
-23%
N/A
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -109 N/A N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
10.5
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
-1%
N/A
JP
J
J.Front Retailing Co Ltd
TSE:3086
12.6
N/A N/A
BR
Lojas Renner SA
BOVESPA:LREN3
8.1
3%
2.7
US
Macy's Inc
NYSE:M
5.6
-7%
N/A