Redrow PLC
LSE:RDW

Watchlist Manager
Redrow PLC Logo
Redrow PLC
LSE:RDW
Watchlist
Price: 779 GBX Market Closed
Market Cap: 2.6B GBX

Relative Value

The Relative Value of one RDW stock under the Base Case scenario is 529.74 GBX. Compared to the current market price of 779 GBX, Redrow PLC is Overvalued by 32%.

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.

RDW Relative Value
Base Case
529.74 GBX
Overvaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
36
Median 3Y
0.9
Median 5Y
1
Industry
1
Forward
1.5
vs History
11
vs Industry
41
Median 3Y
8.9
Median 5Y
8.9
Industry
16.5
Forward
19.2
vs History
0
vs Industry
17
Median 3Y
18.9
Median 5Y
11.4
Industry
11.5
vs History
0
vs Industry
21
Median 3Y
21.2
Median 5Y
15.7
Industry
16.8
vs History
0
vs Industry
49
Median 3Y
0.9
Median 5Y
1
Industry
1.5
vs History
1
vs Industry
38
Median 3Y
0.7
Median 5Y
1
Industry
1.2
Forward
1.4
vs History
6
vs Industry
26
Median 3Y
4.3
Median 5Y
4.6
Industry
3.8
vs History
17
vs Industry
40
Median 3Y
6.1
Median 5Y
6.1
Industry
9.6
Forward
12.6
vs History
17
vs Industry
47
Median 3Y
6.2
Median 5Y
6.3
Industry
12.7
Forward
12.9
vs History
0
vs Industry
19
Median 3Y
17.6
Median 5Y
9.9
Industry
12.3
vs History
0
vs Industry
22
Median 3Y
18.7
Median 5Y
10.1
Industry
14.6
vs History
0
vs Industry
42
Median 3Y
0.7
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

RDW Competitors Multiples
Redrow PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Redrow PLC
LSE:RDW
2.6B GBP 1.4 12.4 8.4 8.6
US
D R Horton Inc
NYSE:DHI
36.4B USD 1 8.5 6.9 7
US
Lennar Corp
NYSE:LEN
28B USD 0.8 7.6 5.8 5.9
US
DR Horton Inc
XMUN:HO2
21.6B EUR 0.7 5.7 4.9 4.9
US
NVR Inc
NYSE:NVR
21B USD 1.9 13.2 9.4 9.5
US
Pultegroup Inc
NYSE:PHM
19.7B USD 1.1 6.7 5.3 5.4
JP
Sekisui House Ltd
TSE:1928
2.1T JPY 0.5 9.8 9.1 10.1
US
Toll Brothers Inc
NYSE:TOL
10.3B USD 1 7.4 6.6 6.9
UK
Barratt Developments P L C
LSE:BDEV
6.8B GBP 1.6 31.3 11.4 12.1
UK
Barratt Redrow PLC
LSE:BTRW
6.7B GBP 1.5 55.4 17.8 20
US
TopBuild Corp
NYSE:BLD
8.1B USD 1.5 13.7 8.8 10.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Redrow PLC
LSE:RDW
Average EV/EBITDA: 8.6
8.4
-13%
N/A
US
D R Horton Inc
NYSE:DHI
6.9
-3%
N/A
US
Lennar Corp
NYSE:LEN
5.8
0%
N/A
US
D
DR Horton Inc
XMUN:HO2
4.9
-3%
N/A
US
NVR Inc
NYSE:NVR
9.4
-3%
N/A
US
Pultegroup Inc
NYSE:PHM
5.3
-5%
N/A
JP
Sekisui House Ltd
TSE:1928
9.1
10%
0.9
US
Toll Brothers Inc
NYSE:TOL
6.6
1%
6.6
UK
Barratt Developments P L C
LSE:BDEV
11.4
-6%
N/A
UK
Barratt Redrow PLC
LSE:BTRW
17.8
33%
0.5
US
TopBuild Corp
NYSE:BLD
8.8
2%
4.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Redrow PLC
LSE:RDW
Average EV/EBIT: 9.2
8.6
-13%
N/A
US
D R Horton Inc
NYSE:DHI
7
-4%
N/A
US
Lennar Corp
NYSE:LEN
5.9
-2%
N/A
US
D
DR Horton Inc
XMUN:HO2
4.9
-4%
N/A
US
NVR Inc
NYSE:NVR
9.5
-3%
N/A
US
Pultegroup Inc
NYSE:PHM
5.4
-6%
N/A
JP
Sekisui House Ltd
TSE:1928
10.1
N/A N/A
US
Toll Brothers Inc
NYSE:TOL
6.9
-1%
N/A
UK
Barratt Developments P L C
LSE:BDEV
12.1
-6%
N/A
UK
Barratt Redrow PLC
LSE:BTRW
20
35%
0.6
US
TopBuild Corp
NYSE:BLD
10.2
0%
N/A