H

Hill & Smith PLC
SWB:7HL

Watchlist Manager
Hill & Smith PLC
SWB:7HL
Watchlist
Price: 18.6 EUR -0.53%
Market Cap: 1.5B EUR

Relative Value

The Relative Value of one 7HL stock under the Base Case scenario is 29.47 EUR. Compared to the current market price of 18.6 EUR, Hill & Smith PLC is Undervalued by 37%.

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.

7HL Relative Value
Base Case
29.47 EUR
Undervaluation 37%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
52
Median 3Y
1.6
Median 5Y
1.6
Industry
1.8
Forward
1.4
vs History
92
vs Industry
12
Median 3Y
20
Median 5Y
21.6
Industry
16.1
Forward
12.3
vs History
90
vs Industry
15
Median 3Y
12.7
Median 5Y
12.7
Industry
9.6
vs History
79
vs Industry
13
Median 3Y
19.6
Median 5Y
20.8
Industry
16
vs History
80
vs Industry
20
Median 3Y
3.1
Median 5Y
3.1
Industry
1.6
vs History
85
vs Industry
52
Median 3Y
1.8
Median 5Y
1.8
Industry
2.2
Forward
1.5
vs History
79
vs Industry
47
Median 3Y
4.7
Median 5Y
4.8
Industry
7.3
vs History
96
vs Industry
17
Median 3Y
9.5
Median 5Y
10.3
Industry
10.4
Forward
7.3
vs History
98
vs Industry
16
Median 3Y
13.4
Median 5Y
14.2
Industry
13.2
Forward
9
vs History
98
vs Industry
16
Median 3Y
14.1
Median 5Y
14.1
Industry
11
vs History
98
vs Industry
13
Median 3Y
18
Median 5Y
18
Industry
14.6
vs History
61
vs Industry
23
Median 3Y
2.4
Median 5Y
2.4
Industry
1.4

Multiples Across Competitors

7HL Competitors Multiples
Hill & Smith PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Hill & Smith PLC
SWB:7HL
1.5B EUR 1.5 16.7 7.7 10.2
ZA
Kumba Iron Ore Ltd
JSE:KIO
88.4B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
218.7B BRL 1 7 3.8 4.9
AU
Fortescue Ltd
XMUN:FVJ
26.4B EUR 1.9 7.8 5.3 5.3
AU
Fortescue Metals Group Ltd
ASX:FMG
45.5B AUD 1.8 7.6 5.2 5.2
US
Nucor Corp
NYSE:NUE
29.4B USD 1 22 9.1 15.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.4T INR 1.4 69.2 13.4 22.5
LU
ArcelorMittal SA
AEX:MT
22.9B EUR 0.4 21.8 4.9 8.7
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 55.1 9.9 16.8
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
145.3B CNY 0.5 18.5 14.1 14.1
US
Steel Dynamics Inc
NASDAQ:STLD
19.5B USD 1.1 16.7 11.2 15
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
H
Hill & Smith PLC
SWB:7HL
Average EV/EBITDA: 8.5
7.7
5%
1.5
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
12%
N/A
BR
Vale SA
BOVESPA:VALE3
3.8
7%
0.5
AU
F
Fortescue Ltd
XMUN:FVJ
5.3
-9%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.2
-9%
N/A
US
Nucor Corp
NYSE:NUE
9.1
10%
0.9
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.4
26%
0.5
LU
ArcelorMittal SA
AEX:MT
4.9
12%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
9.9
19%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.1
57%
0.2
US
Steel Dynamics Inc
NASDAQ:STLD
11.2
12%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
H
Hill & Smith PLC
SWB:7HL
Average EV/EBIT: 11.8
10.2
7%
1.5
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
3%
1.6
AU
F
Fortescue Ltd
XMUN:FVJ
5.3
-25%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.2
-25%
N/A
US
Nucor Corp
NYSE:NUE
15.1
13%
1.2
IN
JSW Steel Ltd
NSE:JSWSTEEL
22.5
34%
0.7
LU
ArcelorMittal SA
AEX:MT
8.7
13%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
16.8
26%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.1
22%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
15
13%
1.2