RM PLC
LSE:RM

Watchlist Manager
RM PLC Logo
RM PLC
LSE:RM
Watchlist
Price: 110 GBX Market Closed
Market Cap: 107.9m GBX

Relative Value

The Relative Value of one RM stock under the Base Case scenario is 192.12 GBX. Compared to the current market price of 110 GBX, RM PLC is Undervalued by 43%.

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.

RM Relative Value
Base Case
192.12 GBX
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
83
Median 3Y
0.5
Median 5Y
0.6
Industry
2.4
Forward
0.6
vs History
vs Industry
45
Median 3Y
-16.2
Median 5Y
-3.1
Industry
22.5
Forward
14.3
vs History
26
vs Industry
46
Median 3Y
8.1
Median 5Y
9.3
Industry
16.2
vs History
41
vs Industry
31
Median 3Y
9.4
Median 5Y
9.4
Industry
20.8
vs History
1
vs Industry
24
Median 3Y
4.5
Median 5Y
3.2
Industry
3
vs History
12
vs Industry
67
Median 3Y
0.9
Median 5Y
0.9
Industry
2.4
Forward
1
vs History
22
vs Industry
65
Median 3Y
2.2
Median 5Y
2.4
Industry
4.9
vs History
63
vs Industry
44
Median 3Y
7.4
Median 5Y
9.5
Industry
12.3
Forward
11.5
vs History
19
vs Industry
11
Median 3Y
15.4
Median 5Y
14.8
Industry
15.8
Forward
14.7
vs History
28
vs Industry
30
Median 3Y
15.4
Median 5Y
10.4
Industry
14.8
vs History
1
vs Industry
27
Median 3Y
30.3
Median 5Y
15.5
Industry
17.4
vs History
1
vs Industry
52
Median 3Y
1.7
Median 5Y
1.5
Industry
2.4

Multiples Across Competitors

RM Competitors Multiples
RM 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
RM PLC
LSE:RM
107.9m GBP 0.7 -84.8 7.3 18
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
441.6B USD 113.3 403.1 496.8 512.1
DE
SAP SE
XETRA:SAP
243.4B EUR 6.7 34.4 21.1 23.9
US
Salesforce Inc
NYSE:CRM
244.1B USD 6.1 33.8 19.7 27.2
US
Applovin Corp
NASDAQ:APP
236.7B USD 42.9 83.7 66.3 72.1
US
Intuit Inc
NASDAQ:INTU
188.1B USD 9.7 45.7 31.6 36.6
US
Adobe Inc
NASDAQ:ADBE
150.6B USD 6.3 21.1 15.8 17.3
US
NCR Corp
LSE:0K45
133.1B USD 50.2 -2 181.9 378.3 1 106.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.6B USD 16.6 81.6 46.3 52.4
US
Synopsys Inc
NASDAQ:SNPS
85.1B USD 13.2 42.6 67.7 87.7
P/S Multiple
Revenue Growth P/S to Growth
UK
RM PLC
LSE:RM
Average P/S: 21 288.8
0.7
4%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
113.3
46%
2.5
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
42.9
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
9%
0.7
US
N
NCR Corp
LSE:0K45
50.2
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.2
21%
0.6
P/E Multiple
Earnings Growth PEG
UK
RM PLC
LSE:RM
Average P/E: 93.2
Negative Multiple: -84.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
403.1
94%
4.3
DE
SAP SE
XETRA:SAP
34.4
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.8
31%
1.1
US
Applovin Corp
NASDAQ:APP
83.7
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.7
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
21.1
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 181.9
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.6
35%
2.3
US
Synopsys Inc
NASDAQ:SNPS
42.6
13%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
RM PLC
LSE:RM
Average EV/EBITDA: 115.1
7.3
10%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
496.8
137%
3.6
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.7
24%
0.8
US
Applovin Corp
NASDAQ:APP
66.3
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.6
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.8
16%
1
US
N
NCR Corp
LSE:0K45
378.3
16%
23.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.3
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
67.7
44%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
RM PLC
LSE:RM
Average EV/EBIT: 195.4
18
20%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
512.1
141%
3.6
DE
SAP SE
XETRA:SAP
23.9
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.2
33%
0.8
US
Applovin Corp
NASDAQ:APP
72.1
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.6
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.3
19%
0.9
US
N
NCR Corp
LSE:0K45
1 106.7
70%
15.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.4
30%
1.7
US
Synopsys Inc
NASDAQ:SNPS
87.7
49%
1.8