P

Procook Group PLC
LSE:PROC

Watchlist Manager
Procook Group PLC
LSE:PROC
Watchlist
Price: 45.5 GBX 1.11% Market Closed
Market Cap: 49.6m GBX

Relative Value

The Relative Value of one PROC stock under the Base Case scenario is 63.85 GBX. Compared to the current market price of 45.5 GBX, Procook Group 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.

PROC Relative Value
Base Case
63.85 GBX
Undervaluation 29%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
53
Median 3Y
0.5
Median 5Y
0.5
Industry
0.6
Forward
0.7
vs History
0
vs Industry
9
Median 3Y
-5.1
Median 5Y
-2.3
Industry
17.2
Forward
30.5
vs History
26
vs Industry
56
Median 3Y
4.1
Median 5Y
5.3
Industry
8.3
vs History
39
vs Industry
32
Median 3Y
20.3
Median 5Y
18
Industry
17.5
vs History
13
vs Industry
15
Median 3Y
3.4
Median 5Y
3.6
Industry
1.7
vs History
15
vs Industry
38
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
Forward
1.1
vs History
15
vs Industry
65
Median 3Y
1.4
Median 5Y
1.4
Industry
2.3
vs History
63
vs Industry
47
Median 3Y
9.3
Median 5Y
10
Industry
8.4
Forward
8
vs History
15
vs Industry
22
Median 3Y
-11.1
Median 5Y
-5
Industry
12.9
Forward
19.3
vs History
28
vs Industry
43
Median 3Y
7.7
Median 5Y
9
Industry
9.7
vs History
30
vs Industry
37
Median 3Y
14
Median 5Y
13.3
Industry
13.9
vs History
15
vs Industry
29
Median 3Y
1.5
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

PROC Competitors Multiples
Procook Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Procook Group PLC
LSE:PROC
49.6m GBP 0.8 94.2 9.1 25.8
US
Williams-Sonoma Inc
NYSE:WSM
22.3B USD 2.9 20.5 13.1 15.2
JP
Nitori Holdings Co Ltd
TSE:9843
1.5T JPY 1.6 19.3 8.8 11.2
ZA
Lewis Group Ltd
JSE:LEW
4.6B Zac 0 0 0 0
US
RH
NYSE:RH
4B USD 0.7 28.1 10.1 12.4
MT
HomeChoice International PLC
JSE:HIL
3.9B Zac 0 0 0 0
UK
Dunelm Group PLC
LSE:DNLM
2.5B GBP 1.4 16.1 8.8 12.1
CA
Leon's Furniture Ltd
TSX:LNF
1.9B CAD 0.8 11.9 6.3 9.7
US
Arhaus Inc
NASDAQ:ARHS
1.3B USD 1 23 7.7 16.2
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
9.2B CNY 6.7 14.2 10.5 10.5
AU
Nick Scali Ltd
ASX:NCK
1.6B AUD 3.2 23.5 15.4 15.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
P
Procook Group PLC
LSE:PROC
Average EV/EBITDA: 10
9.1
34%
0.3
US
Williams-Sonoma Inc
NYSE:WSM
13.1
2%
6.5
JP
Nitori Holdings Co Ltd
TSE:9843
8.8
7%
1.3
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available N/A N/A
US
RH
NYSE:RH
10.1
30%
0.3
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
UK
Dunelm Group PLC
LSE:DNLM
8.8
4%
2.2
CA
Leon's Furniture Ltd
TSX:LNF
6.3
4%
1.6
US
Arhaus Inc
NASDAQ:ARHS
7.7
3%
2.6
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.5
N/A N/A
AU
Nick Scali Ltd
ASX:NCK
15.4
17%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
P
Procook Group PLC
LSE:PROC
Average EV/EBIT: 14.3
25.8
218%
0.1
US
Williams-Sonoma Inc
NYSE:WSM
15.2
2%
7.6
JP
Nitori Holdings Co Ltd
TSE:9843
11.2
N/A N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available N/A N/A
US
RH
NYSE:RH
12.4
29%
0.4
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
UK
Dunelm Group PLC
LSE:DNLM
12.1
4%
3
CA
Leon's Furniture Ltd
TSX:LNF
9.7
7%
1.4
US
Arhaus Inc
NASDAQ:ARHS
16.2
9%
1.8
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.5
N/A N/A
AU
Nick Scali Ltd
ASX:NCK
15.4
4%
3.9