MRL Relative Valuation - Marlowe PLC

Watchlist Manager

Watchlist

Price: 12.84 GBX 0.94% Market Closed

Market Cap: £344.6m

	Marlowe PLC LSE:MRL	UK
	Matsuya Co Ltd TSE:8237	JP

Multiples-Based Value

The Multiples-Based Value for Marlowe PLC (MRL) under the Base Case is 5.98 GBX. Compared with the current market price of 12.84 GBX, the stock appears Overvalued by 53%.

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?

MRL Multiples-Based Value

Base Case

Overvaluation 53%

Multiples-Based Value

Price GBX12.84

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	Marlowe PLC LSE:MRL	344.6m GBP	1.1	2.4	9.9	33.1
JP	Secom Co Ltd TSE:9735	2.8T JPY	2.3	26.3	9.7	14.6
UK	Verisure PLC STO:VSURE	9.2B EUR	2.5	-36.1	9.3	47.4
SE	Securitas AB STO:SECU B	90.4B SEK	0.6	17.6	7.9	11
US	Brinks Co NYSE:BCO	4.3B USD	0.8	21.3	7.5	11.2
JP	Sohgo Security Services Co Ltd TSE:2331	607.5B JPY	1	18.3	6.5	9.9
SE	Loomis AB STO:LOOMIS	28.7B SEK	0.9	18.1	4.7	8.9
US	Geo Group Inc NYSE:GEO	2.3B USD	0.9	9	8.9	12.9
US	CoreCivic Inc NYSE:CXW	1.9B USD	0.9	16.2	8.2	13.1
KR	S1 Corp KRX:012750	2.9T KRW	1	16.2	4.9	8.6
AU	Threat Protect Australia Ltd ASX:TPS	2.3B AUD	91.4	-148.7	-862.7	-862.7

			Revenue Growth	P/S to Growth
UK	Marlowe PLC LSE:MRL	Average P/S: 9.4 1.1	N/A	N/A
JP	Secom Co Ltd TSE:9735	2.3	4%	0.6
UK	Verisure PLC STO:VSURE	2.5	10%	0.2
SE	Securitas AB STO:SECU B	0.6	1%	0.6
US	Brinks Co NYSE:BCO	0.8	6%	0.1
JP	Sohgo Security Services Co Ltd TSE:2331	1	5%	0.2
SE	Loomis AB STO:LOOMIS	0.9	2%	0.5
US	Geo Group Inc NYSE:GEO	0.9	N/A	N/A
US	CoreCivic Inc NYSE:CXW	0.9	N/A	N/A
KR	S1 Corp KRX:012750	1	6%	0.2
AU	Threat Protect Australia Ltd ASX:TPS	91.4	N/A	N/A

			Earnings Growth	PEG
UK	Marlowe PLC LSE:MRL	Average P/E: 16.2 2.4	N/A	N/A
JP	Secom Co Ltd TSE:9735	26.3	9%	2.9
UK	Verisure PLC STO:VSURE	Negative Multiple: -36.1	N/A	N/A
SE	Securitas AB STO:SECU B	17.6	17%	1
US	Brinks Co NYSE:BCO	21.3	39%	0.5
JP	Sohgo Security Services Co Ltd TSE:2331	18.3	15%	1.2
SE	Loomis AB STO:LOOMIS	18.1	23%	0.8
US	Geo Group Inc NYSE:GEO	9	N/A	N/A
US	CoreCivic Inc NYSE:CXW	16.2	N/A	N/A
KR	S1 Corp KRX:012750	16.2	12%	1.4
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -148.7	N/A	N/A

			EBITDA Growth	EV/EBITDA to Growth
UK	Marlowe PLC LSE:MRL	Average EV/EBITDA: 7.8 9.9	N/A	N/A
JP	Secom Co Ltd TSE:9735	9.7	5%	1.9
UK	Verisure PLC STO:VSURE	9.3	16%	0.6
SE	Securitas AB STO:SECU B	7.9	3%	2.6
US	Brinks Co NYSE:BCO	7.5	12%	0.6
JP	Sohgo Security Services Co Ltd TSE:2331	6.5	8%	0.8
SE	Loomis AB STO:LOOMIS	4.7	4%	1.2
US	Geo Group Inc NYSE:GEO	8.9	N/A	N/A
US	CoreCivic Inc NYSE:CXW	8.2	N/A	N/A
KR	S1 Corp KRX:012750	4.9	-5%	N/A
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -862.7	N/A	N/A

			EBIT Growth	EV/EBIT to Growth
UK	Marlowe PLC LSE:MRL	Average EV/EBIT: 17.1 33.1	N/A	N/A
JP	Secom Co Ltd TSE:9735	14.6	N/A	N/A
UK	Verisure PLC STO:VSURE	47.4	60%	0.8
SE	Securitas AB STO:SECU B	11	5%	2.2
US	Brinks Co NYSE:BCO	11.2	18%	0.6
JP	Sohgo Security Services Co Ltd TSE:2331	9.9	N/A	N/A
SE	Loomis AB STO:LOOMIS	8.9	6%	1.5
US	Geo Group Inc NYSE:GEO	12.9	N/A	N/A
US	CoreCivic Inc NYSE:CXW	13.1	N/A	N/A
KR	S1 Corp KRX:012750	8.6	11%	0.8
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -862.7	N/A	N/A

Marlowe PLC
LSE:MRL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MRL Competitors Multiples
Marlowe PLC Competitors

See Also

Company

Help

Tools

Stocks

Marlowe PLC LSE:MRL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MRL Competitors Multiples Marlowe PLC Competitors

See Also

Company

Help

Tools

Stocks

Marlowe PLC
LSE:MRL

MRL Competitors Multiples
Marlowe PLC Competitors