Briscoe Group Ltd
NZX:BGP

Watchlist Manager
Briscoe Group Ltd Logo
Briscoe Group Ltd
NZX:BGP
Watchlist
Price: 5.14 NZD -0.39% Market Closed
Market Cap: NZ$1.1B

Relative Value

The Relative Value of one BGP stock under the Base Case scenario is 4.12 NZD. Compared to the current market price of 5.14 NZD, Briscoe Group Ltd is Overvalued by 20%.

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.

BGP Relative Value
Base Case
4.12 NZD
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BGP Competitors Multiples
Briscoe Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Briscoe Group Ltd
NZX:BGP
1.1B NZD 1.4 20.2 14.1 14.1
US
Williams-Sonoma Inc
NYSE:WSM
24.9B USD 3.1 22.2 14.2 16.5
JP
Nitori Holdings Co Ltd
TSE:9843
1.5T JPY 0.9 9.8 4.5 6.2
US
RH
NYSE:RH
4.4B USD 1.3 39 14.8 20.7
UK
Dunelm Group PLC
LSE:DNLM
1.9B GBP 1.1 12.3 7.4 10.2
US
Arhaus Inc
NASDAQ:ARHS
1.5B USD 1.1 20.6 11.4 13.5
AU
Nick Scali Ltd
ASX:NCK
2.2B AUD 4.4 38 22.8 22.8
CA
Leon's Furniture Ltd
TSX:LNF
1.9B CAD 0.8 11.2 6 9
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
9B CNY 7.1 14.5 11.3 11.3
CA
Sleep Country Canada Holdings Inc
TSX:ZZZ
1.2B CAD 1.2 16.5 8.3 13
US
Bed Bath & Beyond Inc
LSE:0HMI
685.5m USD 0.1 -0.2 -2.6 -1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Briscoe Group Ltd
NZX:BGP
Average EV/EBITDA: 11.5
14.1
14%
1
US
Williams-Sonoma Inc
NYSE:WSM
14.2
3%
4.7
JP
Nitori Holdings Co Ltd
TSE:9843
4.5
0%
N/A
US
RH
NYSE:RH
14.8
20%
0.7
UK
Dunelm Group PLC
LSE:DNLM
7.4
5%
1.5
US
Arhaus Inc
NASDAQ:ARHS
11.4
12%
0.9
AU
Nick Scali Ltd
ASX:NCK
22.8
32%
0.7
CA
Leon's Furniture Ltd
TSX:LNF
6
6%
1
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
11.3
N/A N/A
CA
Sleep Country Canada Holdings Inc
TSX:ZZZ
8.3
N/A N/A
US
B
Bed Bath & Beyond Inc
LSE:0HMI
Negative Multiple: -2.6 N/A N/A