RS Group PLC
LSE:RS1

Watchlist Manager
RS Group PLC Logo
RS Group PLC
LSE:RS1
Watchlist
Price: 571.5 GBX 0.79% Market Closed
Market Cap: 2.7B GBX

Relative Value

The Relative Value of one RS1 stock under the Base Case scenario is 822.7 GBX. Compared to the current market price of 571.5 GBX, RS Group PLC is Undervalued by 31%.

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.

RS1 Relative Value
Base Case
822.7 GBX
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
36
Median 3Y
1.3
Median 5Y
1.2
Industry
0.7
Forward
0.9
vs History
49
vs Industry
31
Median 3Y
16.8
Median 5Y
15.9
Industry
13.9
Forward
14.5
vs History
77
vs Industry
27
Median 3Y
16.7
Median 5Y
16.6
Industry
8.2
vs History
49
vs Industry
22
Median 3Y
18.7
Median 5Y
18.7
Industry
15.4
vs History
96
vs Industry
23
Median 3Y
2.7
Median 5Y
3.5
Industry
1.1
vs History
68
vs Industry
34
Median 3Y
1.4
Median 5Y
1.3
Industry
0.9
Forward
1
vs History
68
vs Industry
55
Median 3Y
3.1
Median 5Y
3
Industry
4
vs History
71
vs Industry
33
Median 3Y
10.5
Median 5Y
10.5
Industry
8.3
Forward
8.9
vs History
53
vs Industry
32
Median 3Y
12.7
Median 5Y
12.3
Industry
11.1
Forward
11
vs History
77
vs Industry
27
Median 3Y
18.6
Median 5Y
18.2
Industry
9.4
vs History
74
vs Industry
26
Median 3Y
23.7
Median 5Y
23.4
Industry
10.9
vs History
96
vs Industry
22
Median 3Y
2.1
Median 5Y
2.8
Industry
0.9

Multiples Across Competitors

RS1 Competitors Multiples
RS Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
RS Group PLC
LSE:RS1
2.7B GBP 0.9 16 9 11.9
JP
Jalux Inc
TSE:2729
39.5T JPY 864.3 -106 444.7 690 022.5 -56 448.8
JP
Mitsubishi Corp
TSE:8058
11.6T JPY 0.6 12.2 14.9 30.5
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 12.1 11.6 18.7
JP
Mitsui & Co Ltd
TSE:8031
8.6T JPY 0.6 9.5 14.5 25.1
US
W W Grainger Inc
NYSE:GWW
52.2B USD 3 27.3 18.7 20.4
US
WW Grainger Inc
XMUN:GWW
46B EUR 3 27.1 18.7 20.4
US
Fastenal Co
NASDAQ:FAST
47.6B USD 6.3 41.3 28.1 31.4
US
United Rentals Inc
NYSE:URI
46.6B USD 3 18.2 8.2 14.3
US
Ferguson Enterprises Inc
NYSE:FERG
36.6B USD 5.3 132 92.1 96.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.9T INR 3 40.9 24.4 34.3
P/E Multiple
Earnings Growth PEG
UK
RS Group PLC
LSE:RS1
Average P/E: 33.7
16
9%
1.8
JP
Jalux Inc
TSE:2729
Negative Multiple: -106 444.7 N/A N/A
JP
Mitsubishi Corp
TSE:8058
12.2
N/A N/A
JP
Itochu Corp
TSE:8001
12.1
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
9.5
N/A N/A
US
W W Grainger Inc
NYSE:GWW
27.3
8%
3.4
US
W
WW Grainger Inc
XMUN:GWW
27.1
8%
3.4
US
Fastenal Co
NASDAQ:FAST
41.3
9%
4.6
US
United Rentals Inc
NYSE:URI
18.2
10%
1.8
US
Ferguson Enterprises Inc
NYSE:FERG
132
995%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
40.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
RS Group PLC
LSE:RS1
Average EV/EBITDA: 62 751.1
9
4%
2.2
JP
Jalux Inc
TSE:2729
690 022.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
14.9
3%
5
JP
Itochu Corp
TSE:8001
11.6
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.5
5%
2.9
US
W W Grainger Inc
NYSE:GWW
18.7
7%
2.7
US
W
WW Grainger Inc
XMUN:GWW
18.7
7%
2.7
US
Fastenal Co
NASDAQ:FAST
28.1
9%
3.1
US
United Rentals Inc
NYSE:URI
8.2
5%
1.6
US
Ferguson Enterprises Inc
NYSE:FERG
92.1
947%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
24.4
24%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
RS Group PLC
LSE:RS1
Average EV/EBIT: 30.3
11.9
6%
2
JP
Jalux Inc
TSE:2729
Negative Multiple: -56 448.8 N/A N/A
JP
Mitsubishi Corp
TSE:8058
30.5
N/A N/A
JP
Itochu Corp
TSE:8001
18.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
25.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
20.4
7%
2.9
US
W
WW Grainger Inc
XMUN:GWW
20.4
7%
2.9
US
Fastenal Co
NASDAQ:FAST
31.4
10%
3.1
US
United Rentals Inc
NYSE:URI
14.3
4%
3.6
US
Ferguson Enterprises Inc
NYSE:FERG
96.5
961%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
34.3
N/A N/A