First Time Loading...

Various Eateries PLC
LSE:VARE

Watchlist Manager
Various Eateries PLC Logo
Various Eateries PLC
LSE:VARE
Watchlist
Price: 22.5 GBX Market Closed
Updated: May 5, 2024
Section:
 

Relative Value

The Relative Value of one VARE stock under the Base Case scenario is 49.34 GBX. Compared to the current market price of 22.5 GBX, Various Eateries PLC is Undervalued by 54%.

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.

VARE Relative Value
Base Case
49.34 GBX
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
93
vs Industry
63
Median 3Y
1.5
Median 5Y
1.8
Industry
1.5
Forward
0.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-8.4
Industry
20.6
Forward
-11.7
More Details
18.9
P/OCF
P/OCF
Price to OCF
18.9
vs History
67
vs Industry
20
Median 3Y
23.5
Median 5Y
26.7
Industry
10.3
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-15.1
Industry
19.7
More Details
3.5
P/B
P/B
Price to Book Value
3.5
vs History
73
vs Industry
26
Median 3Y
4.1
Median 5Y
4.3
Industry
2.3
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
89
vs Industry
48
Median 3Y
2.1
Median 5Y
2.4
Industry
2
Forward
1.5
More Details
41.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
41.6
vs History
26
vs Industry
3
Median 3Y
23.4
Median 5Y
21
Industry
4
More Details
157.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
157.1
vs History
34
vs Industry
2
Median 3Y
128.7
Median 5Y
94.6
Industry
11.4
Forward
15.1
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-22.3
Median 5Y
-26.5
Industry
17
More Details
38
EV/OCF
EV/OCF
Enterprise Value to OCF
38
vs History
56
vs Industry
11
Median 3Y
38.4
Median 5Y
40.4
Industry
12.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-19.9
Median 5Y
-33.2
Industry
17.5
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
82
vs Industry
45
Median 3Y
1.7
Median 5Y
1.8
Industry
1.4
More Details

Multiples Across Competitors

VARE Competitors Multiples
Various Eateries PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Various Eateries PLC
LSE:VARE
39.4m GBP 0.9 -5.9 157.1 -15.6
US
McDonald's Corp
NYSE:MCD
195.4B USD 7.6 22.7 16.7 19.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
86.7B USD 8.5 66.9 42.8 51.1
US
Starbucks Corp
NASDAQ:SBUX
82.8B USD 2.3 19.9 13.4 17
UK
Compass Group PLC
LSE:CPG
38.5B GBP 1.2 29.3 14.5 20.7
US
Yum! Brands Inc
NYSE:YUM
37.7B USD 5.4 23.4 19.6 21
CA
Restaurant Brands International Inc
NYSE:QSR
34.4B USD 4.8 27.9 19.6 21.4
US
Darden Restaurants Inc
NYSE:DRI
17.8B USD 1.6 17.2 11.4 15.1
US
Domino's Pizza Inc
NYSE:DPZ
17.9B USD 3.9 33.1 24.2 26.5
CN
Yum China Holdings Inc
NYSE:YUMC
15.1B USD 1.4 18.3 8.3 11.8
CN
Haidilao International Holding Ltd
HKEX:6862
106.5B HKD 2.4 21.9 10.4 15.4

See Also

Summary
VARE intrinsic value, competitors valuation, and company profile.
DCF Valuation
VARE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VARE stock valuation using valuation multiples.
Wall Street Estimates
VARE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VARE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.