Tribal Group plc

DB:T3G Stock Report

Market Cap: €117.2m

Tribal Group Valuation

Is T3G undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of T3G when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: T3G (€0.52) is trading below our estimate of fair value (€1.28)

Significantly Below Fair Value: T3G is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for T3G?

Key metric: As T3G is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for T3G. This is calculated by dividing T3G's market cap by their current earnings.
What is T3G's PE Ratio?
PE Ratio50.5x
EarningsUK£1.93m
Market CapUK£97.16m

Price to Earnings Ratio vs Peers

How does T3G's PE Ratio compare to its peers?

The above table shows the PE ratio for T3G vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average23.6x
9JK International School Augsburg -ISA- gemeinnützige
24.9x5.6%€3.3m
4668 Meiko Network Japan
36.8x15.7%JP¥17.9b
A067280 Multicampus
5.7xn/a₩179.3b
NHB0 Nebelhornbahn-Aktiengesellschaft
27xn/a€21.6m
T3G Tribal Group
50.5x35.8%€97.2m

Price-To-Earnings vs Peers: T3G is expensive based on its Price-To-Earnings Ratio (50.5x) compared to the peer average (23.6x).

Price to Earnings Ratio vs Industry

How does T3G's PE Ratio compare vs other companies in the European Consumer Services Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
T3G 50.5xIndustry Avg. 20.4xNo. of Companies6PE01632486480+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: T3G is expensive based on its Price-To-Earnings Ratio (50.5x) compared to the European Consumer Services industry average (20.4x).

Price to Earnings Ratio vs Fair Ratio

What is T3G's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

T3G PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio50.5x
Fair PE Ratio24.1x

Price-To-Earnings vs Fair Ratio: T3G is expensive based on its Price-To-Earnings Ratio (50.5x) compared to the estimated Fair Price-To-Earnings Ratio (24.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst T3G forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.52
€0.95
+84.2%
1.2%€0.96€0.94n/a2
Dec ’25€0.53
€0.95
+80.7%
1.2%€0.96€0.94n/a2
Nov ’25€0.54
€0.95
+77.4%
1.2%€0.96€0.94n/a2
Oct ’25€0.49
€0.95
+92.1%
1.2%€0.96€0.94n/a2
Sep ’25€0.59
€0.95
+60.8%
1.2%€0.96€0.94n/a2
Aug ’25€0.67
€0.94
+41.9%
1.2%€0.96€0.93n/a2
Jul ’25€0.61
€0.94
+53.5%
1.2%€0.96€0.93n/a2
Jun ’25€0.65
€0.94
+46.3%
1.2%€0.96€0.93n/a2
May ’25€0.60
€0.94
+57.3%
1.2%€0.96€0.93n/a2
Apr ’25€0.50
€0.94
+88.8%
1.2%€0.96€0.93n/a2
Mar ’25€0.48
€0.95
+95.9%
1.2%€0.96€0.94n/a2
Feb ’25€0.49
€0.94
+91.6%
1.2%€0.95€0.93n/a2
Oct ’24€0.60
€0.94
+57.3%
1.2%€0.96€0.93€0.492
Sep ’24€0.51
€0.94
+85.1%
1.2%€0.96€0.93€0.592
Aug ’24€0.46
€0.92
+100.1%
1.2%€0.93€0.91€0.672
Jul ’24€0.45
€0.92
+105.4%
1.2%€0.93€0.91€0.612
Jun ’24€0.44
€0.92
+111.1%
1.2%€0.93€0.91€0.652
May ’24€0.42
€0.92
+117.1%
1.2%€0.93€0.91€0.602
Apr ’24€0.43
€0.92
+113.1%
1.2%€0.93€0.91€0.502
Mar ’24€0.54
€0.92
+71.7%
1.2%€0.93€0.91€0.482
Feb ’24€0.58
€1.29
+122.6%
27.9%€1.65€0.93€0.492
Jan ’24€0.50
€1.29
+160.3%
27.9%€1.65€0.93€0.612
Dec ’23€0.60
€1.29
+115.2%
27.9%€1.65€0.93€0.712

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/26 11:49
End of Day Share Price 2024/12/23 00:00
Earnings2024/06/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Tribal Group plc is covered by 10 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Hai Thang LiaoCanaccord Genuity
Andrew SmithCharles Stanley Securities
Fiona Orford-WilliamsEdison Investment Research