Tesco PLC
LSE:TSCO

Watchlist Manager
Tesco PLC Logo
Tesco PLC
LSE:TSCO
Watchlist
Price: 390.5 GBX 0.64% Market Closed
Market Cap: 26.2B GBX

Relative Value

The Relative Value of one TSCO stock under the Base Case scenario is 454.79 GBX. Compared to the current market price of 390.5 GBX, Tesco PLC is Undervalued by 14%.

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.

TSCO Relative Value
Base Case
454.79 GBX
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
58
Median 3Y
0.3
Median 5Y
0.3
Industry
0.5
Forward
0.4
vs History
41
vs Industry
30
Median 3Y
17.6
Median 5Y
15.7
Industry
16.9
Forward
14.8
vs History
25
vs Industry
36
Median 3Y
5.1
Median 5Y
6
Industry
8.3
vs History
vs Industry
26
Median 3Y
16.3
Median 5Y
-5.5
Industry
16.6
vs History
0
vs Industry
33
Median 3Y
1.6
Median 5Y
1.5
Industry
1.6
vs History
3
vs Industry
55
Median 3Y
0.4
Median 5Y
0.5
Industry
0.7
Forward
0.5
vs History
28
vs Industry
16
Median 3Y
6.2
Median 5Y
6.3
Industry
2.3
vs History
9
vs Industry
43
Median 3Y
6.7
Median 5Y
6.7
Industry
8.3
Forward
7.4
vs History
33
vs Industry
39
Median 3Y
11.1
Median 5Y
11.1
Industry
12.7
Forward
11.7
vs History
25
vs Industry
30
Median 3Y
7.9
Median 5Y
8.5
Industry
9.7
vs History
9
vs Industry
21
Median 3Y
11.6
Median 5Y
11.4
Industry
13.5
vs History
0
vs Industry
43
Median 3Y
0.9
Median 5Y
0.9
Industry
1

Multiples Across Competitors

TSCO Competitors Multiples
Tesco PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Tesco PLC
LSE:TSCO
26.8B GBP 0.4 16.5 7.2 11.4
ZA
Shoprite Holdings Ltd
JSE:SHP
160.1B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
69.8B CAD 1.1 31.9 12.2 21.4
CA
Alimentation Couche-Tard Inc
TSX:ATD
68.2B CAD 0.7 19.4 10.3 16
US
Kroger Co
NYSE:KR
44.8B USD 0.3 17 8.1 14.8
JP
Seven & i Holdings Co Ltd
TSE:3382
5.7T JPY 0.5 32.9 7.8 18.4
NL
Koninklijke Ahold Delhaize NV
AEX:AD
33.8B EUR 0.4 18.7 6.9 15.9
IN
Avenue Supermarts Ltd
NSE:DMART
2.6T INR 4.4 96.7 58.2 72.2
ZA
Pick N Pay Stores Ltd
JSE:PIK
28.2B Zac 0 0 0 0
CA
George Weston Ltd
TSX:WN
36.2B CAD 0.6 31.2 7.5 11.8
AU
Woolworths Group Ltd
ASX:WOW
39.2B AUD 0.6 24.1 17.3 17.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Tesco PLC
LSE:TSCO
Average EV/EBITDA: 15.1
7.2
2%
3.6
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
10%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.2
6%
2
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.3
7%
1.5
US
Kroger Co
NYSE:KR
8.1
8%
1
JP
Seven & i Holdings Co Ltd
TSE:3382
7.8
-2%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
7%
1
IN
Avenue Supermarts Ltd
NSE:DMART
58.2
21%
2.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
17%
N/A
CA
George Weston Ltd
TSX:WN
7.5
9%
0.8
AU
Woolworths Group Ltd
ASX:WOW
17.3
60%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Tesco PLC
LSE:TSCO
Average EV/EBIT: 22.1
11.4
2%
5.7
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
12%
N/A
CA
Loblaw Companies Ltd
TSX:L
21.4
12%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
16
7%
2.3
US
Kroger Co
NYSE:KR
14.8
10%
1.5
JP
Seven & i Holdings Co Ltd
TSE:3382
18.4
N/A N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
14%
1.1
IN
Avenue Supermarts Ltd
NSE:DMART
72.2
21%
3.4
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
108%
N/A
CA
George Weston Ltd
TSX:WN
11.8
14%
0.8
AU
Woolworths Group Ltd
ASX:WOW
17.3
30%
0.6