V

Virgin Wines UK PLC
LSE:VINO

Watchlist Manager
Virgin Wines UK PLC
LSE:VINO
Watchlist
Price: 52.5 GBX 0.96% Market Closed
Market Cap: 26.9m GBX

Relative Value

The Relative Value of one VINO stock under the Base Case scenario is hidden GBX. Compared to the current market price of 52.5 GBX, Virgin Wines UK PLC is hidden .

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.

VINO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
47
Median 3Y
0.4
Median 5Y
0.5
Industry
0.6
Forward
0.5
vs History
35
vs Industry
24
Median 3Y
17.5
Median 5Y
17.7
Industry
17
Forward
-117.8
vs History
25
vs Industry
50
Median 3Y
4.1
Median 5Y
4.1
Industry
8.6
vs History
5
vs Industry
43
Median 3Y
4.7
Median 5Y
-5.8
Industry
17.3
vs History
44
vs Industry
50
Median 3Y
1.1
Median 5Y
1.2
Industry
1.7
vs History
44
vs Industry
78
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
Forward
0.2
vs History
42
vs Industry
81
Median 3Y
0.5
Median 5Y
0.7
Industry
2.3
vs History
40
vs Industry
56
Median 3Y
4.5
Median 5Y
5
Industry
8.5
Forward
18.9
vs History
45
vs Industry
43
Median 3Y
10.4
Median 5Y
11.8
Industry
13.2
Forward
-22.6
vs History
25
vs Industry
69
Median 3Y
1.1
Median 5Y
1.1
Industry
10.1
vs History
25
vs Industry
60
Median 3Y
1.2
Median 5Y
1.2
Industry
14.4
vs History
25
vs Industry
67
Median 3Y
0.6
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

VINO Competitors Multiples
Virgin Wines UK 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
Virgin Wines UK PLC
LSE:VINO
29.4m GBP 0.5 22.6 5.9 13.5
ZA
Shoprite Holdings Ltd
JSE:SHP
150.5B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.8B CAD 1.2 30.2 12.5 20.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
69.1B CAD 0.7 19.2 10.1 16.1
US
Kroger Co
NYSE:KR
41.6B USD 0.3 15.4 7.3 13.4
UK
Tesco PLC
LSE:TSCO
30.5B GBP 0.4 20 7.9 12.7
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.6B EUR 0.3 17 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.2T JPY 0.4 21.3 7.7 17.6
IN
Avenue Supermarts Ltd
NSE:DMART
2.6T INR 4 94.1 54.9 69
CA
George Weston Ltd
TSX:WN
37.2B CAD 0.6 25.1 7.2 10.6
ZA
Pick N Pay Stores Ltd
JSE:PIK
26.3B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
V
Virgin Wines UK PLC
LSE:VINO
Average EV/EBITDA: 13.4
5.9
10%
0.6
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
28%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.5
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.1
7%
1.4
US
Kroger Co
NYSE:KR
7.3
7%
1
UK
Tesco PLC
LSE:TSCO
7.9
3%
2.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
7.7
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
54.9
20%
2.7
CA
George Weston Ltd
TSX:WN
7.2
6%
1.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
V
Virgin Wines UK PLC
LSE:VINO
Average EV/EBIT: 21
13.5
12%
1.1
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.5
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.1
9%
1.8
US
Kroger Co
NYSE:KR
13.4
10%
1.3
UK
Tesco PLC
LSE:TSCO
12.7
3%
4.2
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
17.6
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
69
20%
3.4
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
32%
N/A