Topps Tiles PLC
LSE:TPT

Watchlist Manager
Topps Tiles PLC Logo
Topps Tiles PLC
LSE:TPT
Watchlist
Price: 44.7 GBX 1.59% Market Closed
Market Cap: 87.9m GBX

Relative Value

The Relative Value of one TPT stock under the Base Case scenario is 107.2 GBX. Compared to the current market price of 44.7 GBX, Topps Tiles PLC is Undervalued by 58%.

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.

TPT Relative Value
Base Case
107.2 GBX
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
66
Median 3Y
0.3
Median 5Y
0.4
Industry
0.6
Forward
0.3
vs History
28
vs Industry
2
Median 3Y
14.2
Median 5Y
8.8
Industry
17
Forward
9.2
vs History
22
vs Industry
63
Median 3Y
3.1
Median 5Y
3.1
Industry
8.6
vs History
vs Industry
46
Median 3Y
8.1
Median 5Y
6
Industry
17.3
vs History
19
vs Industry
3
Median 3Y
5.2
Median 5Y
5.2
Industry
1.7
vs History
74
vs Industry
51
Median 3Y
0.6
Median 5Y
0.6
Industry
0.7
Forward
0.5
vs History
61
vs Industry
71
Median 3Y
1.1
Median 5Y
1.1
Industry
2.3
vs History
19
vs Industry
59
Median 3Y
4.5
Median 5Y
4.5
Industry
8.5
Forward
3.8
vs History
50
vs Industry
24
Median 3Y
13.5
Median 5Y
12.7
Industry
13.2
Forward
8.9
vs History
12
vs Industry
54
Median 3Y
5.7
Median 5Y
5.1
Industry
10.1
vs History
9
vs Industry
49
Median 3Y
7
Median 5Y
6
Industry
14.4
vs History
23
vs Industry
28
Median 3Y
1.4
Median 5Y
1.4
Industry
1.1

Multiples Across Competitors

TPT Competitors Multiples
Topps Tiles 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
Topps Tiles PLC
LSE:TPT
87.9m GBP 0.3 14.7 5.3 12.7
US
Home Depot Inc
NYSE:HD
353B USD 2.1 24.2 15.7 18.6
US
Lowe's Companies Inc
NYSE:LOW
139.4B USD 1.7 20.6 14.2 17.1
ZA
Italtile Ltd
JSE:ITE
10.9B Zac 0 0 0 0
UK
Kingfisher PLC
LSE:KGF
5.6B GBP 0.4 30.2 5.4 10.7
US
Floor & Decor Holdings Inc
NYSE:FND
6.8B USD 1.5 31.5 13.2 24.6
MY
Mr DIY Group M Bhd
KLSE:MRDIY
13.9B MYR 2.9 22.6 12 16.8
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.4B USD 2.8 22.4 11.9 16.7
ZA
Cashbuild Ltd
JSE:CSB
2.9B Zac 0 0 0 0
TH
Home Product Center PCL
SET:HMPRO
83B THB 1.2 13.5 8.4 12
SE
Clas Ohlson AB
STO:CLAS B
22.9B SEK 1.9 24.3 18.4 18.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Topps Tiles PLC
LSE:TPT
Average EV/EBITDA: 11.6
5.3
17%
0.3
US
Home Depot Inc
NYSE:HD
15.7
4%
3.9
US
Lowe's Companies Inc
NYSE:LOW
14.2
5%
2.8
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
5.4
4%
1.3
US
Floor & Decor Holdings Inc
NYSE:FND
13.2
12%
1.1
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
12
4%
3
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
11.9
4%
3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
8%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
8.4
2%
4.2
SE
Clas Ohlson AB
STO:CLAS B
18.4
9%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Topps Tiles PLC
LSE:TPT
Average EV/EBIT: 16.4
12.7
23%
0.6
US
Home Depot Inc
NYSE:HD
18.6
4%
4.7
US
Lowe's Companies Inc
NYSE:LOW
17.1
5%
3.4
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
10.7
6%
1.8
US
Floor & Decor Holdings Inc
NYSE:FND
24.6
13%
1.9
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
16.8
5%
3.4
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.7
5%
3.3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
14%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
12
0%
N/A
SE
Clas Ohlson AB
STO:CLAS B
18.4
12%
1.5