Mulberry Group PLC
LSE:MUL

Watchlist Manager
Mulberry Group PLC Logo
Mulberry Group PLC
LSE:MUL
Watchlist
Price: 96.6 GBX -3.4%
Market Cap: 68.1m GBX

Relative Value

The Relative Value of one MUL stock under the Base Case scenario is 242.81 GBX. Compared to the current market price of 96.6 GBX, Mulberry Group PLC is Undervalued by 60%.

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.

MUL Relative Value
Base Case
242.81 GBX
Undervaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
65
Median 3Y
0.7
Median 5Y
1
Industry
0.9
Forward
0.5
vs History
vs Industry
35
Median 3Y
10.3
Median 5Y
10.6
Industry
18.2
Forward
-3
vs History
77
vs Industry
44
Median 3Y
9.3
Median 5Y
9.1
Industry
10
vs History
vs Industry
20
Median 3Y
-9.4
Median 5Y
-9.9
Industry
17.7
vs History
11
vs Industry
1
Median 3Y
4.3
Median 5Y
6.7
Industry
1.3
vs History
79
vs Industry
49
Median 3Y
1
Median 5Y
1.4
Industry
1.1
Forward
1
vs History
73
vs Industry
70
Median 3Y
1.4
Median 5Y
2
Industry
3.7
vs History
6
vs Industry
0
Median 3Y
23.5
Median 5Y
9.9
Industry
9.8
vs History
vs Industry
14
Median 3Y
-5.4
Median 5Y
-5.2
Industry
12.9
Forward
-9
vs History
34
vs Industry
29
Median 3Y
12.9
Median 5Y
12.2
Industry
10.7
vs History
15
vs Industry
13
Median 3Y
15.8
Median 5Y
15.6
Industry
14
vs History
53
vs Industry
21
Median 3Y
1.9
Median 5Y
2
Industry
1

Multiples Across Competitors

MUL Competitors Multiples
Mulberry Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Mulberry Group PLC
LSE:MUL
70.5m GBP 0.5 -1.9 472.9 -5.6
KR
SBW
KRX:102280
1 407.5T KRW 15 563.8 -2 333 433 -675 485.8 -436 357.1
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
243.2B EUR 2.9 19.4 9.7 13.5
FR
Hermes International SCA
PAR:RMS
242.3B EUR 16 52.6 33.1 37.6
FR
EssilorLuxottica SA
PAR:EL
107.5B EUR 4 45.5 17.9 33.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
87.8B CHF 4.4 34.2 14.6 19.7
FR
Christian Dior SE
PAR:CDI
83.5B EUR 1 16 4.1 5.7
DE
Adidas AG
XETRA:ADS
36.7B EUR 1.5 35.9 13.8 24.1
IN
Titan Company Ltd
NSE:TITAN
3.3T INR 5.4 97.9 59.4 67.6
CN
ANTA Sports Products Ltd
HKEX:2020
261.6B HKD 3.4 15.3 10.4 13.8
CA
Lululemon Athletica Inc
NASDAQ:LULU
30.8B USD 2.9 17 9.9 11.7
P/E Multiple
Earnings Growth PEG
UK
Mulberry Group PLC
LSE:MUL
Average P/E: 37.1
Negative Multiple: -1.9
N/A N/A
KR
SBW
KRX:102280
Negative Multiple: -2 333 433 N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
19.4
9%
2.2
FR
Hermes International SCA
PAR:RMS
52.6
12%
4.4
FR
EssilorLuxottica SA
PAR:EL
45.5
25%
1.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
34.2
19%
1.8
FR
Christian Dior SE
PAR:CDI
16
N/A N/A
DE
Adidas AG
XETRA:ADS
35.9
47%
0.8
IN
Titan Company Ltd
NSE:TITAN
97.9
28%
3.5
CN
ANTA Sports Products Ltd
HKEX:2020
15.3
3%
5.1
CA
Lululemon Athletica Inc
NASDAQ:LULU
17
2%
8.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Mulberry Group PLC
LSE:MUL
Average EV/EBITDA: 64.6
472.9
43%
11
KR
SBW
KRX:102280
Negative Multiple: -675 485.8 N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
9.7
3%
3.2
FR
Hermes International SCA
PAR:RMS
33.1
10%
3.3
FR
EssilorLuxottica SA
PAR:EL
17.9
10%
1.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
14.6
10%
1.5
FR
Christian Dior SE
PAR:CDI
4.1
N/A N/A
DE
Adidas AG
XETRA:ADS
13.8
22%
0.6
IN
Titan Company Ltd
NSE:TITAN
59.4
23%
2.6
CN
ANTA Sports Products Ltd
HKEX:2020
10.4
7%
1.5
CA
Lululemon Athletica Inc
NASDAQ:LULU
9.9
4%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Mulberry Group PLC
LSE:MUL
Average EV/EBIT: 25.3
Negative Multiple: -5.6
N/A N/A
KR
SBW
KRX:102280
Negative Multiple: -436 357.1 N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
13.5
5%
2.7
FR
Hermes International SCA
PAR:RMS
37.6
11%
3.4
FR
EssilorLuxottica SA
PAR:EL
33.9
20%
1.7
CH
Compagnie Financiere Richemont SA
SIX:CFR
19.7
11%
1.8
FR
Christian Dior SE
PAR:CDI
5.7
N/A N/A
DE
Adidas AG
XETRA:ADS
24.1
36%
0.7
IN
Titan Company Ltd
NSE:TITAN
67.6
25%
2.7
CN
ANTA Sports Products Ltd
HKEX:2020
13.8
11%
1.3
CA
Lululemon Athletica Inc
NASDAQ:LULU
11.7
3%
3.9