DIS Relative Valuation - Distil PLC

Watchlist Manager

Watchlist

Price: 0.045 GBX Market Closed

Market Cap: £915.2k

	Distil PLC LSE:DIS	UK
T	Tele Columbus AG XHAM:TC1	DE
	Hansol Chemical Co Ltd KRX:014680	KR
	Sapporo Holdings Ltd TSE:2501	JP
E	Envictus International Holdings Ltd SGX:BQD	SG
	Chugoku Electric Power Co Inc TSE:9504	JP
	Formosa Chemicals & Fibre Corp TWSE:1326	TW
T	Tarkett SA PAR:TKTT	FR
	Digital Holdings Inc TSE:2389	JP

Multiples-Based Value

DIS doesn't have a meaningful market cap.

The Multiples-Based Value of one DIS stock under the Base Case scenario is 0.036 GBX. Compared to the current market price of 0.045 GBX, Distil PLC is Overvalued by 19%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

DIS Multiples-Based Value

Base Case

Overvaluation 19%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		Distil PLC LSE:DIS	915.2k GBP	1	-0.8	-0.9	-0.9
CN		Kweichow Moutai Co Ltd SSE:600519	1.8T CNY	9.7	19.7	13.8	13.8
CN		Wuliangye Yibin Co Ltd SZSE:000858	393.1B CNY	4.9	14.1	7.2	7.2
UK		Diageo PLC LSE:DGE	31B GBP	1.6	12.9	8.1	11.3
ZA	D	Distell Group Holdings Ltd JSE:DGH	40.2B ZAR	1.1	16.9	11.6	11.6
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	180.3B CNY	4.8	14.8	10.3	10.3
US		Constellation Brands Inc NYSE:STZ	26.1B USD	2.8	23.9	10.3	11.7
CN		Luzhou Laojiao Co Ltd SZSE:000568	150B CNY	5.1	12	7.4	7.4
FR		Pernod Ricard SA PAR:RI	15.1B EUR	1.6	11.4	8.7	10.1
US		Brown-Forman Corp NYSE:BF.B	11.8B USD	3.2	15.5	11.4	12.3
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	75.1B CNY	3.9	37	17.2	17.2

				Revenue Growth	P/S to Growth
UK		Distil PLC LSE:DIS	Average P/S: 3.6 1	N/A	N/A
CN		Kweichow Moutai Co Ltd SSE:600519	9.7	6%	1.6
CN		Wuliangye Yibin Co Ltd SZSE:000858	4.9	-3%	N/A
UK		Diageo PLC LSE:DGE	1.6	2%	0.8
ZA	D	Distell Group Holdings Ltd JSE:DGH	1.1	N/A	N/A
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	4.8	6%	0.8
US		Constellation Brands Inc NYSE:STZ	2.8	-3%	N/A
CN		Luzhou Laojiao Co Ltd SZSE:000568	5.1	1%	5.1
FR		Pernod Ricard SA PAR:RI	1.6	-2%	N/A
US		Brown-Forman Corp NYSE:BF.B	3.2	1%	3.2
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	3.9	-8%	N/A

				Earnings Growth	PEG
UK		Distil PLC LSE:DIS	Average P/E: 17.8 Negative Multiple: -0.8	N/A	N/A
CN		Kweichow Moutai Co Ltd SSE:600519	19.7	6%	3.3
CN		Wuliangye Yibin Co Ltd SZSE:000858	14.1	-4%	N/A
UK		Diageo PLC LSE:DGE	12.9	20%	0.6
ZA	D	Distell Group Holdings Ltd JSE:DGH	16.9	N/A	N/A
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	14.8	5%	3
US		Constellation Brands Inc NYSE:STZ	23.9	N/A	N/A
CN		Luzhou Laojiao Co Ltd SZSE:000568	12	0%	N/A
FR		Pernod Ricard SA PAR:RI	11.4	0%	N/A
US		Brown-Forman Corp NYSE:BF.B	15.5	0%	N/A
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	37	-11%	N/A

				EBITDA Growth	EV/EBITDA to Growth
UK		Distil PLC LSE:DIS	Average EV/EBITDA: 10.6 Negative Multiple: -0.9	N/A	N/A
CN		Kweichow Moutai Co Ltd SSE:600519	13.8	7%	2
CN		Wuliangye Yibin Co Ltd SZSE:000858	7.2	-4%	N/A
UK		Diageo PLC LSE:DGE	8.1	6%	1.3
ZA	D	Distell Group Holdings Ltd JSE:DGH	11.6	N/A	N/A
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	10.3	6%	1.7
US		Constellation Brands Inc NYSE:STZ	10.3	-2%	N/A
CN		Luzhou Laojiao Co Ltd SZSE:000568	7.4	1%	7.4
FR		Pernod Ricard SA PAR:RI	8.7	-2%	N/A
US		Brown-Forman Corp NYSE:BF.B	11.4	0%	N/A
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	17.2	-9%	N/A

				EBIT Growth	EV/EBIT to Growth
UK		Distil PLC LSE:DIS	Average EV/EBIT: 11.3 Negative Multiple: -0.9	N/A	N/A
CN		Kweichow Moutai Co Ltd SSE:600519	13.8	6%	2.3
CN		Wuliangye Yibin Co Ltd SZSE:000858	7.2	-4%	N/A
UK		Diageo PLC LSE:DGE	11.3	14%	0.8
ZA	D	Distell Group Holdings Ltd JSE:DGH	11.6	N/A	N/A
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	10.3	5%	2.1
US		Constellation Brands Inc NYSE:STZ	11.7	-3%	N/A
CN		Luzhou Laojiao Co Ltd SZSE:000568	7.4	-1%	N/A
FR		Pernod Ricard SA PAR:RI	10.1	-3%	N/A
US		Brown-Forman Corp NYSE:BF.B	12.3	1%	12.3
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	17.2	-11%	N/A

Distil PLC
LSE:DIS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DIS Competitors Multiples
Distil PLC Competitors

See Also

Company

Help

Tools

Stocks

Distil PLC LSE:DIS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DIS Competitors Multiples Distil PLC Competitors

See Also

Company

Help

Tools

Stocks

Distil PLC
LSE:DIS

DIS Competitors Multiples
Distil PLC Competitors