Vesuvius PLC
LSE:VSVS

Watchlist Manager
Vesuvius PLC Logo
Vesuvius PLC
LSE:VSVS
Watchlist
Price: 348.4 GBX 1.1%
Market Cap: 864.6m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one VSVS stock under the Base Case scenario is 660.79 GBX. Compared to the current market price of 348.4 GBX, Vesuvius PLC is Undervalued by 47%.

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.

VSVS Relative Value
Base Case
660.79 GBX
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
88
vs Industry
77
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
Forward
0.5
More Details
8.9
P/E
P/E
Price to Earnings
8.9
vs History
65
vs Industry
58
Median 3Y
8.3
Median 5Y
10.6
Industry
19.8
Forward
8.9
More Details
4.5
P/OCF
P/OCF
Price to OCF
4.5
vs History
92
vs Industry
61
Median 3Y
5.3
Median 5Y
5.9
Industry
14.2
More Details
7.8
P/FCFE
P/FCFE
Price to FCFE
7.8
vs History
68
vs Industry
44
Median 3Y
15.1
Median 5Y
9.4
Industry
20
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
87
vs Industry
71
Median 3Y
0.9
Median 5Y
0.9
Industry
1.7
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
84
vs Industry
72
Median 3Y
0.6
Median 5Y
0.6
Industry
1.6
Forward
0.6
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
90
vs Industry
73
Median 3Y
2.3
Median 5Y
2.3
Industry
5.9
More Details
4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4
vs History
92
vs Industry
64
Median 3Y
4.7
Median 5Y
4.8
Industry
11.9
Forward
4.1
More Details
5.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
5.6
vs History
88
vs Industry
62
Median 3Y
6.4
Median 5Y
6.7
Industry
15.5
Forward
5.5
More Details
5
EV/OCF
EV/OCF
Enterprise Value to OCF
5
vs History
84
vs Industry
58
Median 3Y
5.9
Median 5Y
6
Industry
14.3
More Details
9.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
9.9
vs History
52
vs Industry
39
Median 3Y
10.1
Median 5Y
10.1
Industry
17.7
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
84
vs Industry
70
Median 3Y
0.7
Median 5Y
0.7
Industry
1.3
More Details

Multiples Across Competitors

VSVS Competitors Multiples
Vesuvius PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Vesuvius PLC
LSE:VSVS
920.8m GBP 0.5 8.9 4 5.6
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
79.7B USD 4 25.2 17.4 21.3
SE
Atlas Copco AB
STO:ATCO A
734B SEK 4.2 25.1 16.1 20
US
Illinois Tool Works Inc
NYSE:ITW
71.1B USD 4.5 21.1 17.3 19
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.4T JPY 1.9 36.7 18.1 26.5
CH
Schindler Holding AG
SIX:SCHP
32B CHF 2.8 33.6 17.9 22.6
US
Otis Worldwide Corp
NYSE:OTIS
38.5B USD 2.7 25.1 23 25.4
FI
Kone Oyj
OMXH:KNEBV
28.4B EUR 2.5 29.5 17.8 22
US
Ingersoll Rand Inc
NYSE:IR
30.9B USD 4.3 36.9 17.6 23.5
US
Xylem Inc
NYSE:XYL
30.2B USD 3.5 33.9 19 29
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Vesuvius PLC
LSE:VSVS
Average EV/EBITDA: 15 635.3
4
3%
1.3
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
17.4
8%
2.2
SE
Atlas Copco AB
STO:ATCO A
16.1
6%
2.7
US
Illinois Tool Works Inc
NYSE:ITW
17.3
3%
5.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
18.1
19%
1
CH
Schindler Holding AG
SIX:SCHP
17.9
8%
2.2
US
Otis Worldwide Corp
NYSE:OTIS
23
8%
2.9
FI
K
Kone Oyj
OMXH:KNEBV
17.8
10%
1.8
US
Ingersoll Rand Inc
NYSE:IR
17.6
10%
1.8
US
Xylem Inc
NYSE:XYL
19
12%
1.6

See Also

Summary
VSVS intrinsic value, competitors valuation, and company profile.
DCF Valuation
VSVS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VSVS stock valuation using valuation multiples.
Wall Street Estimates
VSVS 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
VSVS 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
Back to Top
ALPHA SPREAD
Follow us
Join more than 252,400+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.