MR Bricolage SA
PAR:ALMRB

Watchlist Manager
MR Bricolage SA Logo
MR Bricolage SA
PAR:ALMRB
Watchlist
Price: 6 EUR Market Closed
Market Cap: 62.3m EUR

Relative Value

The Relative Value of one ALMRB stock under the Base Case scenario is hidden EUR. Compared to the current market price of 6 EUR, MR Bricolage SA 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.

ALMRB Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
63
Median 3Y
0.3
Median 5Y
0.3
Industry
0.6
Forward
0.2
vs History
9
vs Industry
59
Median 3Y
4.9
Median 5Y
4.1
Industry
17.1
Forward
5.1
vs History
28
vs Industry
66
Median 3Y
3.8
Median 5Y
3.2
Industry
8.5
vs History
vs Industry
50
Median 3Y
-3.4
Median 5Y
-1.3
Industry
17.6
vs History
95
vs Industry
72
Median 3Y
0.6
Median 5Y
0.8
Industry
1.7
vs History
95
vs Industry
63
Median 3Y
0.3
Median 5Y
0.4
Industry
0.7
Forward
0.2
vs History
95
vs Industry
74
Median 3Y
0.8
Median 5Y
1
Industry
2.3
vs History
41
vs Industry
60
Median 3Y
3.6
Median 5Y
3.6
Industry
8.5
Forward
2.6
vs History
19
vs Industry
55
Median 3Y
5.4
Median 5Y
5.3
Industry
13.1
Forward
4.8
vs History
38
vs Industry
66
Median 3Y
4.9
Median 5Y
3.8
Industry
10
vs History
28
vs Industry
58
Median 3Y
6.9
Median 5Y
4.7
Industry
14.2
vs History
95
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1

Multiples Across Competitors

ALMRB Competitors Multiples
MR Bricolage SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
MR Bricolage SA
PAR:ALMRB
60m EUR 0.2 5.7 3.6 6.4
US
Home Depot Inc
NYSE:HD
357.9B USD 2.2 24.5 15.9 18.8
US
Lowe's Companies Inc
NYSE:LOW
143.7B USD 1.7 21.3 14.6 17.5
ZA
Italtile Ltd
JSE:ITE
11.1B Zac 0 0 0 0
UK
Kingfisher PLC
LSE:KGF
5.9B GBP 0.5 31.6 5.6 11.1
US
Floor & Decor Holdings Inc
NYSE:FND
7.3B USD 1.6 33.5 14 26.1
MY
Mr DIY Group M Bhd
KLSE:MRDIY
14.6B MYR 3 23.7 12.5 17.6
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.4B USD 2.8 22.2 11.8 16.5
ZA
Cashbuild Ltd
JSE:CSB
3.2B Zac 0 0 0 0
TH
Home Product Center PCL
SET:HMPRO
86.3B THB 1.3 14.1 8.6 12.4
SE
Clas Ohlson AB
STO:CLAS B
19.3B SEK 1.6 18.8 14.5 14.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
MR Bricolage SA
PAR:ALMRB
Average EV/EBITDA: 11.2
3.6
N/A N/A
US
Home Depot Inc
NYSE:HD
15.9
3%
5.3
US
Lowe's Companies Inc
NYSE:LOW
14.6
5%
2.9
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
5.6
4%
1.4
US
Floor & Decor Holdings Inc
NYSE:FND
14
12%
1.2
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
12.5
5%
2.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
11.8
5%
2.4
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
8%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
8.6
2%
4.3
SE
Clas Ohlson AB
STO:CLAS B
14.5
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
MR Bricolage SA
PAR:ALMRB
Average EV/EBIT: 15.7
6.4
N/A N/A
US
Home Depot Inc
NYSE:HD
18.8
4%
4.7
US
Lowe's Companies Inc
NYSE:LOW
17.5
5%
3.5
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
11.1
6%
1.8
US
Floor & Decor Holdings Inc
NYSE:FND
26.1
13%
2
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
17.6
5%
3.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.5
5%
3.3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
14%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
12.4
0%
N/A
SE
Clas Ohlson AB
STO:CLAS B
14.5
12%
1.2