Trustpilot Group PLC
LSE:TRST

Watchlist Manager
Trustpilot Group PLC Logo
Trustpilot Group PLC
LSE:TRST
Watchlist
Price: 186.4 GBX 1.19% Market Closed
Market Cap: 746m GBX

Relative Value

The Relative Value of one TRST stock under the Base Case scenario is 158.09 GBX. Compared to the current market price of 186.4 GBX, Trustpilot Group PLC is Overvalued by 15%.

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.

TRST Relative Value
Base Case
158.09 GBX
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
40
vs Industry
14
Median 3Y
5.1
Median 5Y
3.3
Industry
1.5
Forward
0
vs History
9
vs Industry
2
Median 3Y
111.7
Median 5Y
-34.1
Industry
17.1
Forward
0.6
vs History
48
vs Industry
9
Median 3Y
36.8
Median 5Y
25.8
Industry
11.1
vs History
48
vs Industry
6
Median 3Y
50.4
Median 5Y
37.1
Industry
15.3
vs History
16
vs Industry
2
Median 3Y
20.4
Median 5Y
16.2
Industry
1.8
vs History
vs Industry
Median 3Y
-24.1
Median 5Y
-35.7
Industry
1.6
Forward
-0.2
vs History
vs Industry
Median 3Y
-29.4
Median 5Y
-43.3
Industry
3.5
vs History
vs Industry
Median 3Y
-276.9
Median 5Y
-759.3
Industry
8.8
Forward
-1.1
vs History
vs Industry
Median 3Y
-499.9
Median 5Y
-1 054
Industry
12.4
Forward
-1.7
vs History
vs Industry
Median 3Y
-138.7
Median 5Y
-303.9
Industry
10.4
vs History
vs Industry
Median 3Y
-206.3
Median 5Y
-366.4
Industry
12.5
vs History
vs Industry
Median 3Y
-66.8
Median 5Y
-105
Industry
1.5

Multiples Across Competitors

TRST Competitors Multiples
Trustpilot 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
Trustpilot Group PLC
LSE:TRST
765.8m GBP 4.4 952.6 -212.7 -534.7
US
Alphabet Inc
NASDAQ:GOOGL
4T USD 10.3 31.9 27.1 31.4
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.7 28 16.3 19.8
CN
Tencent Holdings Ltd
HKEX:700
5.6T HKD 6.9 23 21.4 21.4
CN
Baidu Inc
NASDAQ:BIDU
50.3B USD 2.7 41.8 23.1 23.1
CN
Kuaishou Technology
HKEX:1024
322.9B HKD 2.1 16.7 13 13
JP
LY Corp
XMUN:YOJ
32.5B EUR 3 29 20.2 31.6
KR
Naver Corp
KRX:035420
38T KRW 3.2 17.4 14.8 14.8
NL
Nebius Group NV
NASDAQ:NBIS
24.7B USD 5 656.2 8 935.7 -6 558.7 -3 743.4
JP
Z Holdings Corp
TSE:4689
2.9T JPY 1.4 14 13.6 21.2
US
Pinterest Inc
NYSE:PINS
18.4B USD 4.5 9.3 51.5 56.1
P/S Multiple
Revenue Growth P/S to Growth
UK
Trustpilot Group PLC
LSE:TRST
Average P/S: 518.5
4.4
18%
0.2
US
Alphabet Inc
NASDAQ:GOOGL
10.3
14%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.7
19%
0.5
CN
Tencent Holdings Ltd
HKEX:700
6.9
11%
0.6
CN
Baidu Inc
NASDAQ:BIDU
2.7
4%
0.7
CN
Kuaishou Technology
HKEX:1024
2.1
11%
0.2
JP
L
LY Corp
XMUN:YOJ
3
8%
0.4
KR
Naver Corp
KRX:035420
3.2
11%
0.3
NL
Nebius Group NV
NASDAQ:NBIS
5 656.2
300%
18.9
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
US
Pinterest Inc
NYSE:PINS
4.5
16%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Trustpilot Group PLC
LSE:TRST
Average EV/EBITDA: 22.3
Negative Multiple: -212.7
56%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.1
26%
1
US
Meta Platforms Inc
NASDAQ:META
16.3
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
21.4
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
23.1
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
13
24%
0.5
JP
L
LY Corp
XMUN:YOJ
20.2
12%
1.7
KR
Naver Corp
KRX:035420
14.8
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -6 558.7 N/A N/A
JP
Z Holdings Corp
TSE:4689
13.6
12%
1.1
US
Pinterest Inc
NYSE:PINS
51.5
109%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Trustpilot Group PLC
LSE:TRST
Average EV/EBIT: 25.8
Negative Multiple: -534.7
119%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
31.4
17%
1.8
US
Meta Platforms Inc
NASDAQ:META
19.8
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
21.4
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
23.1
1%
23.1
CN
Kuaishou Technology
HKEX:1024
13
30%
0.4
JP
L
LY Corp
XMUN:YOJ
31.6
N/A N/A
KR
Naver Corp
KRX:035420
14.8
12%
1.2
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 743.4 N/A N/A
JP
Z Holdings Corp
TSE:4689
21.2
N/A N/A
US
Pinterest Inc
NYSE:PINS
56.1
61%
0.9