Tandem Group PLC
LSE:TND

Watchlist Manager
Tandem Group PLC Logo
Tandem Group PLC
LSE:TND
Watchlist
Price: 173.5 GBX Market Closed
Market Cap: 9.6m GBX

Relative Value

TND doesn't have a meaningful market cap.

The Relative Value of one TND stock under the Base Case scenario is 262.52 GBX. Compared to the current market price of 173.5 GBX, Tandem Group PLC is Undervalued by 34%.

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.

TND Relative Value
Base Case
262.52 GBX
Undervaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
73
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
Forward
0.3
vs History
7
vs Industry
44
Median 3Y
-8.7
Median 5Y
5.9
Industry
18.7
Forward
19.8
vs History
34
vs Industry
6
Median 3Y
8.7
Median 5Y
9.7
Industry
11.3
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-4.8
Industry
18.5
vs History
68
vs Industry
77
Median 3Y
0.4
Median 5Y
0.5
Industry
1.7
vs History
65
vs Industry
68
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
Forward
0.4
vs History
73
vs Industry
62
Median 3Y
1.7
Median 5Y
1.7
Industry
4.3
vs History
46
vs Industry
100
Median 3Y
9.5
Median 5Y
6.7
Industry
11.2
Forward
9.4
vs History
22
vs Industry
58
Median 3Y
4.4
Median 5Y
4.6
Industry
15.6
Forward
12.2
vs History
26
vs Industry
5
Median 3Y
7.4
Median 5Y
7.6
Industry
12
vs History
7
vs Industry
Median 3Y
-4.9
Median 5Y
-4.9
Industry
14.3
vs History
61
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

TND Competitors Multiples
Tandem 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
Tandem Group PLC
LSE:TND
9.6m GBP 0.4 56.6 8.5 11
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.2 20.4 10.4 12.8
US
Hasbro Inc
NASDAQ:HAS
11.5B USD 2.6 -20.6 13.9 16.2
JP
Shimano Inc
TSE:7309
1.5T JPY 3.1 28.4 13.1 19.6
UK
Games Workshop Group PLC
LSE:GAW
6.4B GBP 10.4 32.7 20.7 24.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
45.5B CNY 2.5 25.2 25.4 25.4
US
Mattel Inc
NASDAQ:MAT
6.2B USD 1.2 14.4 9.4 12.1
CA
BRP Inc
TSX:DOO
7.3B CAD 0.9 297.3 9.6 17.3
US
Brunswick Corp
NYSE:BC
5B USD 1 -20.8 11.5 23.1
US
Acushnet Holdings Corp
NYSE:GOLF
4.8B USD 1.9 21.6 15.2 18
US
Polaris Inc
NYSE:PII
3.9B USD 0.6 -25.8 14 95.8
P/E Multiple
Earnings Growth PEG
UK
Tandem Group PLC
LSE:TND
Average P/E: 62.1
56.6
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.4
6%
3.4
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.6
29%
N/A
JP
Shimano Inc
TSE:7309
28.4
1%
28.4
UK
Games Workshop Group PLC
LSE:GAW
32.7
4%
8.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
25.2
26%
1
US
Mattel Inc
NASDAQ:MAT
14.4
3%
4.8
CA
BRP Inc
TSX:DOO
297.3
N/A N/A
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.8
38%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
21.6
7%
3.1
US
Polaris Inc
NYSE:PII
Negative Multiple: -25.8
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Tandem Group PLC
LSE:TND
Average EV/EBITDA: 13.8
8.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.4
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
13.9
14%
1
JP
Shimano Inc
TSE:7309
13.1
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
20.7
4%
5.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
25.4
37%
0.7
US
Mattel Inc
NASDAQ:MAT
9.4
7%
1.3
CA
BRP Inc
TSX:DOO
9.6
9%
1.1
US
Brunswick Corp
NYSE:BC
11.5
3%
3.8
US
Acushnet Holdings Corp
NYSE:GOLF
15.2
7%
2.2
US
Polaris Inc
NYSE:PII
14
9%
1.6