Ten Lifestyle Group PLC
LSE:TENG

Watchlist Manager
Ten Lifestyle Group PLC Logo
Ten Lifestyle Group PLC
LSE:TENG
Watchlist
Price: 62.75 GBX 2.45% Market Closed
Market Cap: 60.2m GBX
Have any thoughts about
Ten Lifestyle Group PLC?
Write Note

Relative Value

The Relative Value of one TENG stock under the Base Case scenario is 88.88 GBX. Compared to the current market price of 62.75 GBX, Ten Lifestyle Group PLC is Undervalued by 29%.

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.

TENG Relative Value
Base Case
88.88 GBX
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
27
Median 3Y
1
Median 5Y
0.9
Industry
0.5
Forward
0.9
vs History
9
vs Industry
6
Median 3Y
13.3
Median 5Y
-13
Industry
16.7
Forward
16.7
vs History
47
vs Industry
40
Median 3Y
6.9
Median 5Y
6.5
Industry
8.1
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-19.8
Industry
16.7
vs History
88
vs Industry
16
Median 3Y
4.1
Median 5Y
4.8
Industry
1.6
vs History
52
vs Industry
31
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
Forward
0.8
vs History
53
vs Industry
68
Median 3Y
1
Median 5Y
0.9
Industry
2.3
vs History
57
vs Industry
51
Median 3Y
6.2
Median 5Y
5.8
Industry
8.3
Forward
4.1
vs History
20
vs Industry
16
Median 3Y
15.9
Median 5Y
-15.3
Industry
12.6
Forward
11.1
vs History
49
vs Industry
47
Median 3Y
6.4
Median 5Y
6
Industry
9.5
vs History
14
vs Industry
20
Median 3Y
17
Median 5Y
-15.8
Industry
13.5
vs History
88
vs Industry
12
Median 3Y
4.1
Median 5Y
4.8
Industry
1

Multiples Across Competitors

TENG Competitors Multiples
Ten Lifestyle 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
Ten Lifestyle Group PLC
LSE:TENG
60.2m GBP 0.9 28.9 4.7 19.6
US
Amazon.com Inc
NASDAQ:AMZN
2.3T USD 3.5 34.8 17.7 31.4
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
276.7B USD 2 15.3 12.1 12.1
CN
PDD Holdings Inc
NASDAQ:PDD
146.2B USD 2.6 10.6 7 7
NL
Prosus NV
AEX:PRX
110.5B EUR 21.7 16.3 3 210.3 3 210.3
AR
Mercadolibre Inc
NASDAQ:MELI
122.9B USD 5.5 59.6 33.6 41.1
UY
MercadoLibre Inc
BMV:MELIN
2.3T MXN 5.5 60.1 33.9 41.4
CN
Meituan
HKEX:3690
835B HKD 2.2 18.9 12.9 15.5
US
DoorDash Inc
NASDAQ:DASH
99.6B USD 8.9 293.9 112.6 358
KR
Coupang Inc
NYSE:CPNG
51.3B USD 1.7 200.3 46.3 85
P/S Multiple
Revenue Growth P/S to Growth
UK
Ten Lifestyle Group PLC
LSE:TENG
Average P/S: 5.4
0.9
5%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.5
10%
0.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2
8%
0.2
CN
PDD Holdings Inc
NASDAQ:PDD
2.6
13%
0.2
NL
Prosus NV
AEX:PRX
21.7
14%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
5.5
26%
0.2
UY
MercadoLibre Inc
BMV:MELIN
5.5
26%
0.2
CN
Meituan
HKEX:3690
2.2
16%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
8.9
19%
0.5
KR
Coupang Inc
NYSE:CPNG
1.7
14%
0.1
P/E Multiple
Earnings Growth PEG
UK
Ten Lifestyle Group PLC
LSE:TENG
Average P/E: 73.9
28.9
81%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
34.8
17%
2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15.3
19%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
10.6
17%
0.6
NL
Prosus NV
AEX:PRX
16.3
18%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
59.6
36%
1.7
UY
MercadoLibre Inc
BMV:MELIN
60.1
36%
1.7
CN
Meituan
HKEX:3690
18.9
29%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
293.9
165%
1.8
KR
Coupang Inc
NYSE:CPNG
200.3
126%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Ten Lifestyle Group PLC
LSE:TENG
Average EV/EBITDA: 349.1
4.7
13%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
17.7
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
188%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.1
29%
0.4
CN
PDD Holdings Inc
NASDAQ:PDD
7
22%
0.3
NL
Prosus NV
AEX:PRX
3 210.3
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
33.6
32%
1.1
UY
MercadoLibre Inc
BMV:MELIN
33.9
32%
1.1
CN
Meituan
HKEX:3690
12.9
30%
0.4
US
D
DoorDash Inc
NASDAQ:DASH
112.6
96%
1.2
KR
Coupang Inc
NYSE:CPNG
46.3
55%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Ten Lifestyle Group PLC
LSE:TENG
Average EV/EBIT: 382.1
19.6
40%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
31.4
20%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.1
14%
0.9
CN
PDD Holdings Inc
NASDAQ:PDD
7
25%
0.3
NL
Prosus NV
AEX:PRX
3 210.3
N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
41.1
36%
1.1
UY
MercadoLibre Inc
BMV:MELIN
41.4
36%
1.1
CN
Meituan
HKEX:3690
15.5
30%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
358
287%
1.2
KR
Coupang Inc
NYSE:CPNG
85
77%
1.1