Ten Lifestyle Group PLC
LSE:TENG

Watchlist Manager
Ten Lifestyle Group PLC Logo
Ten Lifestyle Group PLC
LSE:TENG
Watchlist
Price: 62.25 GBX
Market Cap: 59.8m GBX

Relative Value

The Relative Value of one TENG stock under the Base Case scenario is 75.13 GBX. Compared to the current market price of 62.25 GBX, Ten Lifestyle Group PLC is Undervalued by 17%.

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
75.13 GBX
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
27
Median 3Y
0.9
Median 5Y
0.9
Industry
0.6
Forward
0.8
vs History
17
vs Industry
6
Median 3Y
17.5
Median 5Y
-9.2
Industry
17
Forward
11.6
vs History
63
vs Industry
40
Median 3Y
6.2
Median 5Y
6.5
Industry
8.6
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-17.5
Industry
17.3
vs History
85
vs Industry
16
Median 3Y
3.8
Median 5Y
4.8
Industry
1.7
vs History
58
vs Industry
31
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7
Forward
0.8
vs History
58
vs Industry
68
Median 3Y
1
Median 5Y
1
Industry
2.3
vs History
69
vs Industry
51
Median 3Y
5.7
Median 5Y
5.8
Industry
8.5
Forward
3.6
vs History
38
vs Industry
16
Median 3Y
17.4
Median 5Y
-11.7
Industry
13.2
Forward
7.2
vs History
65
vs Industry
47
Median 3Y
5.8
Median 5Y
6.1
Industry
10.1
vs History
30
vs Industry
20
Median 3Y
17.7
Median 5Y
-11.5
Industry
14.4
vs History
79
vs Industry
12
Median 3Y
3.3
Median 5Y
4.7
Industry
1.1

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
59.8m GBP 0.9 24.9 3.9 10.2
US
Amazon.com Inc
NASDAQ:AMZN
2.5T USD 3.5 32.1 17.4 31.6
ZA
Naspers Ltd
JSE:NPN
831.7B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
377.8B USD 2.6 21.3 22 22
CN
PDD Holdings Inc
NASDAQ:PDD
167B USD 2.8 11.5 8.2 8.2
NL
Prosus NV
AEX:PRX
123.7B EUR 23.3 11.6 745.2 745.2
AR
Mercadolibre Inc
NASDAQ:MELI
104.3B USD 4 50.2 26.2 32.4
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.1 26.2 32.3
US
DoorDash Inc
NASDAQ:DASH
96.1B USD 7.6 111.4 71.9 136.1
CN
Meituan
HKEX:3690
608.1B HKD 1.5 -277.7 -171.9 -171.9
KR
Coupang Inc
NYSE:CPNG
49.4B USD 1.5 126.7 34.6 56.9
P/S Multiple
Revenue Growth P/S to Growth
UK
Ten Lifestyle Group PLC
LSE:TENG
Average P/S: 5.2
0.9
N/A N/A
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
2.8
13%
0.2
NL
Prosus NV
AEX:PRX
23.3
24%
1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
KR
Coupang Inc
NYSE:CPNG
1.5
16%
0.1
P/E Multiple
Earnings Growth PEG
UK
Ten Lifestyle Group PLC
LSE:TENG
Average P/E: 48.9
24.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
32.1
21%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.3
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
11.5
10%
1.2
NL
Prosus NV
AEX:PRX
11.6
3%
3.9
AR
Mercadolibre Inc
NASDAQ:MELI
50.2
32%
1.6
UY
MercadoLibre Inc
BMV:MELIN
50.1
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
111.4
161%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -277.7
5%
N/A
KR
Coupang Inc
NYSE:CPNG
126.7
121%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Ten Lifestyle Group PLC
LSE:TENG
Average EV/EBITDA: 106.2
3.9
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
17.4
28%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
63%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
13%
1.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
745.2
110%
6.8
AR
Mercadolibre Inc
NASDAQ:MELI
26.2
31%
0.8
UY
MercadoLibre Inc
BMV:MELIN
26.2
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
71.9
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -171.9
5%
N/A
KR
Coupang Inc
NYSE:CPNG
34.6
57%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Ten Lifestyle Group PLC
LSE:TENG
Average EV/EBIT: 119.4
10.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
31.6
22%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available
110%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
14%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
13%
0.6
NL
Prosus NV
AEX:PRX
745.2
97%
7.7
AR
Mercadolibre Inc
NASDAQ:MELI
32.4
31%
1
UY
MercadoLibre Inc
BMV:MELIN
32.3
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
136.1
279%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -171.9
1%
N/A
KR
Coupang Inc
NYSE:CPNG
56.9
78%
0.7