Deliveroo PLC
LSE:ROO

Watchlist Manager
Deliveroo PLC Logo
Deliveroo PLC
LSE:ROO
Watchlist
Price: 179.8 GBX Market Closed
Market Cap: 2.8B GBX

Relative Value

The Relative Value of one ROO stock under the Base Case scenario is hidden GBX. Compared to the current market price of 179.8 GBX, Deliveroo 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.

ROO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
10
vs Industry
28
Median 3Y
1.1
Median 5Y
1
Industry
0.6
Forward
1.2
vs History
vs Industry
0
Median 3Y
-6.6
Median 5Y
-9.4
Industry
16.8
Forward
28.2
vs History
25
vs Industry
21
Median 3Y
14.4
Median 5Y
-4
Industry
8.5
vs History
8
vs Industry
19
Median 3Y
-7.7
Median 5Y
-12.3
Industry
17.5
vs History
5
vs Industry
13
Median 3Y
4.2
Median 5Y
4.1
Industry
1.7
vs History
6
vs Industry
39
Median 3Y
0.8
Median 5Y
0.7
Industry
0.7
Forward
1
vs History
10
vs Industry
45
Median 3Y
2.2
Median 5Y
1.9
Industry
2.3
vs History
20
vs Industry
10
Median 3Y
20.4
Median 5Y
-2.4
Industry
8.5
Forward
12.9
vs History
0
vs Industry
Median 3Y
-4
Median 5Y
-5.6
Industry
13.1
Forward
27.6
vs History
23
vs Industry
32
Median 3Y
12.1
Median 5Y
-1.5
Industry
10.1
vs History
16
vs Industry
29
Median 3Y
-1.2
Median 5Y
-3.3
Industry
14.2
vs History
40
vs Industry
1
Median 3Y
4.7
Median 5Y
4.7
Industry
1.1

Multiples Across Competitors

ROO Competitors Multiples
Deliveroo 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
Deliveroo PLC
LSE:ROO
2.7B GBP 1.3 -153 25.3 104
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.5 31.6 17.2 31.2
ZA
Naspers Ltd
JSE:NPN
848.6B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
371.5B USD 2.6 20.9 21.6 21.6
CN
PDD Holdings Inc
NASDAQ:PDD
158.9B USD 2.7 11 7.5 7.5
NL
Prosus NV
AEX:PRX
126.7B EUR 24.1 12 770.3 770.3
AR
Mercadolibre Inc
NASDAQ:MELI
101.7B USD 3.9 49 25.6 31.6
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 3.9 49 25.6 31.6
US
DoorDash Inc
NASDAQ:DASH
97.2B USD 7.7 112.6 72.7 137.6
CN
Meituan
HKEX:3690
625.8B HKD 1.6 -285.2 -177.7 -177.7
CN
JD.Com Inc
HKEX:9618
367.6B HKD 0.3 10.3 11.1 11.1
P/S Multiple
Revenue Growth P/S to Growth
UK
Deliveroo PLC
LSE:ROO
Average P/S: 5.1
1.3
8%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.5
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
17%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.6
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.7
13%
0.2
NL
Prosus NV
AEX:PRX
24.1
24%
1
AR
Mercadolibre Inc
NASDAQ:MELI
3.9
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
3.9
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.7
27%
0.3
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
UK
Deliveroo PLC
LSE:ROO
Average P/E: 37.1
Negative Multiple: -153
336%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.6
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.9
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11
10%
1.1
NL
Prosus NV
AEX:PRX
12
3%
4
AR
Mercadolibre Inc
NASDAQ:MELI
49
32%
1.5
UY
MercadoLibre Inc
BMV:MELIN
49
32%
1.5
US
D
DoorDash Inc
NASDAQ:DASH
112.6
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -285.2
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Deliveroo PLC
LSE:ROO
Average EV/EBITDA: 108.5
25.3
71%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
17.2
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.6
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
13%
0.6
NL
Prosus NV
AEX:PRX
770.3
110%
7
AR
Mercadolibre Inc
NASDAQ:MELI
25.6
31%
0.8
UY
MercadoLibre Inc
BMV:MELIN
25.6
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
72.7
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -177.7
5%
N/A
CN
JD.Com Inc
HKEX:9618
11.1
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Deliveroo PLC
LSE:ROO
Average EV/EBIT: 127.4
104
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.2
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.6
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
13%
0.6
NL
Prosus NV
AEX:PRX
770.3
97%
7.9
AR
Mercadolibre Inc
NASDAQ:MELI
31.6
31%
1
UY
MercadoLibre Inc
BMV:MELIN
31.6
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
137.6
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -177.7
1%
N/A
CN
JD.Com Inc
HKEX:9618
11.1
5%
2.2