P

Procook Group PLC
LSE:PROC

Watchlist Manager
Procook Group PLC
LSE:PROC
Watchlist
Price: 39 GBX Market Closed
Market Cap: 42.5m GBX

Relative Value

The Relative Value of one PROC stock under the Base Case scenario is hidden GBX. Compared to the current market price of 39 GBX, Procook Group 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.

PROC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
21
vs Industry
53
Median 3Y
0.5
Median 5Y
0.5
Industry
0.6
Forward
0.5
vs History
25
vs Industry
9
Median 3Y
34.8
Median 5Y
18.5
Industry
16.8
Forward
18.6
vs History
49
vs Industry
56
Median 3Y
3.5
Median 5Y
3.9
Industry
8.5
vs History
31
vs Industry
32
Median 3Y
28.8
Median 5Y
28.8
Industry
17.5
vs History
27
vs Industry
15
Median 3Y
3.6
Median 5Y
3.6
Industry
1.7
vs History
47
vs Industry
38
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
Forward
0.8
vs History
52
vs Industry
65
Median 3Y
1.3
Median 5Y
1.4
Industry
2.3
vs History
70
vs Industry
47
Median 3Y
8
Median 5Y
9.2
Industry
8.5
Forward
5.2
vs History
25
vs Industry
22
Median 3Y
17.3
Median 5Y
14
Industry
13.1
Forward
12.6
vs History
74
vs Industry
43
Median 3Y
6.1
Median 5Y
6.9
Industry
10.1
vs History
58
vs Industry
37
Median 3Y
11.8
Median 5Y
11.8
Industry
14.2
vs History
19
vs Industry
29
Median 3Y
1.5
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

PROC Competitors Multiples
Procook Group 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
Procook Group PLC
LSE:PROC
42.5m GBP 0.6 42.4 7 19.7
US
Williams-Sonoma Inc
NYSE:WSM
22.6B USD 2.9 20.4 13.1 15.1
JP
Nitori Holdings Co Ltd
TSE:9843
1.6T JPY 1 10.6 5.2 6.9
ZA
Lewis Group Ltd
JSE:LEW
5B Zac 0 0 0 0
MT
HomeChoice International PLC
JSE:HIL
4.7B Zac 0 0 0 0
US
RH
NYSE:RH
3B USD 0.9 28.4 12.5 17.3
UK
Dunelm Group PLC
LSE:DNLM
2.2B GBP 1.2 14.1 8.3 11.5
US
Arhaus Inc
NASDAQ:ARHS
1.5B USD 1.1 20.9 11.6 13.8
CA
Leon's Furniture Ltd
TSX:LNF
2B CAD 0.8 11.4 6.1 9.1
AU
Nick Scali Ltd
ASX:NCK
1.8B AUD 3.7 32 19.5 19.5
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
8.2B CNY 6.4 13.2 10.1 10.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
P
Procook Group PLC
LSE:PROC
Average EV/EBITDA: 10.4
7
21%
0.3
US
Williams-Sonoma Inc
NYSE:WSM
13.1
3%
4.4
JP
Nitori Holdings Co Ltd
TSE:9843
5.2
0%
N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
10%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
US
RH
NYSE:RH
12.5
25%
0.5
UK
Dunelm Group PLC
LSE:DNLM
8.3
5%
1.7
US
Arhaus Inc
NASDAQ:ARHS
11.6
12%
1
CA
Leon's Furniture Ltd
TSX:LNF
6.1
6%
1
AU
Nick Scali Ltd
ASX:NCK
19.5
31%
0.6
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
P
Procook Group PLC
LSE:PROC
Average EV/EBIT: 13.7
19.7
33%
0.6
US
Williams-Sonoma Inc
NYSE:WSM
15.1
2%
7.6
JP
Nitori Holdings Co Ltd
TSE:9843
6.9
N/A N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
11%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
US
RH
NYSE:RH
17.3
28%
0.6
UK
Dunelm Group PLC
LSE:DNLM
11.5
5%
2.3
US
Arhaus Inc
NASDAQ:ARHS
13.8
9%
1.5
CA
Leon's Furniture Ltd
TSX:LNF
9.1
9%
1
AU
Nick Scali Ltd
ASX:NCK
19.5
18%
1.1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.1
N/A N/A