W

Wilcon Depot Inc
XPHS:WLCON

Watchlist Manager
Wilcon Depot Inc
XPHS:WLCON
Watchlist
Price: 6.96 PHP -0.57% Market Closed
Market Cap: 28.5B PHP

Relative Value

The Relative Value of one WLCON stock under the Base Case scenario is hidden PHP. Compared to the current market price of 6.96 PHP, Wilcon Depot Inc 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.

WLCON Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
29
Median 3Y
2.2
Median 5Y
2.9
Industry
0.6
Forward
0.8
vs History
93
vs Industry
45
Median 3Y
23.2
Median 5Y
28
Industry
16.8
Forward
11.7
vs History
93
vs Industry
51
Median 3Y
13.3
Median 5Y
17.4
Industry
8.5
vs History
71
vs Industry
28
Median 3Y
64.3
Median 5Y
46.5
Industry
17.5
vs History
96
vs Industry
48
Median 3Y
3.3
Median 5Y
4.5
Industry
1.7
vs History
95
vs Industry
28
Median 3Y
2.3
Median 5Y
3
Industry
0.7
Forward
1
vs History
93
vs Industry
34
Median 3Y
5.9
Median 5Y
7.7
Industry
2.3
vs History
95
vs Industry
51
Median 3Y
11.5
Median 5Y
14.7
Industry
8.5
Forward
5.5
vs History
92
vs Industry
44
Median 3Y
18.3
Median 5Y
21.9
Industry
13.1
Forward
9.8
vs History
93
vs Industry
51
Median 3Y
14.4
Median 5Y
18.4
Industry
10.1
vs History
85
vs Industry
40
Median 3Y
26
Median 5Y
31.4
Industry
14.2
vs History
93
vs Industry
37
Median 3Y
2.5
Median 5Y
3.4
Industry
1.1

Multiples Across Competitors

WLCON Competitors Multiples
Wilcon Depot Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
Wilcon Depot Inc
XPHS:WLCON
28.5B PHP 0.8 12.5 5.6 11
US
Home Depot Inc
NYSE:HD
351.1B USD 2.1 24.1 15.6 18.5
US
Lowe's Companies Inc
NYSE:LOW
138.3B USD 1.6 20.5 14.2 17
ZA
Italtile Ltd
JSE:ITE
11B Zac 0 0 0 0
UK
Kingfisher PLC
LSE:KGF
5.5B GBP 0.4 29.8 5.3 10.6
US
Floor & Decor Holdings Inc
NYSE:FND
6.6B USD 1.4 30.5 12.8 23.8
MY
Mr DIY Group M Bhd
KLSE:MRDIY
14.1B MYR 2.9 22.9 12.2 17
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.4B USD 2.8 22.3 11.9 16.6
ZA
Cashbuild Ltd
JSE:CSB
2.9B Zac 0 0 0 0
TH
Home Product Center PCL
SET:HMPRO
82.4B THB 1.2 13.4 8.3 11.9
SE
Clas Ohlson AB
STO:CLAS B
18.6B SEK 1.5 18.2 14 14
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
W
Wilcon Depot Inc
XPHS:WLCON
Average EV/EBITDA: 11.1
5.6
5%
1.1
US
Home Depot Inc
NYSE:HD
15.6
4%
3.9
US
Lowe's Companies Inc
NYSE:LOW
14.2
5%
2.8
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
5.3
4%
1.3
US
Floor & Decor Holdings Inc
NYSE:FND
12.8
12%
1.1
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
12.2
4%
3
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
11.9
4%
3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
8%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
8.3
2%
4.2
SE
Clas Ohlson AB
STO:CLAS B
14
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
W
Wilcon Depot Inc
XPHS:WLCON
Average EV/EBIT: 15.6
11
7%
1.6
US
Home Depot Inc
NYSE:HD
18.5
4%
4.6
US
Lowe's Companies Inc
NYSE:LOW
17
5%
3.4
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
10.6
6%
1.8
US
Floor & Decor Holdings Inc
NYSE:FND
23.8
13%
1.8
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
17
5%
3.4
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.6
5%
3.3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
14%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
11.9
0%
N/A
SE
Clas Ohlson AB
STO:CLAS B
14
12%
1.2