McBride plc

DB:10W Stock Report

Market Cap: €206.8m

McBride Valuation

Is 10W undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • 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 10W when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 10W (€1.14) is trading below our estimate of fair value (€2.85)

Significantly Below Fair Value: 10W is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 10W?

Key metric: As 10W is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 10W. This is calculated by dividing 10W's market cap by their current earnings.
What is 10W's PE Ratio?
PE Ratio5.2x
EarningsUK£33.30m
Market CapUK£172.66m

Price to Earnings Ratio vs Peers

How does 10W's PE Ratio compare to its peers?

The above table shows the PE ratio for 10W vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average14.8x
HEN3 Henkel KGaA
18.7x6.5%€31.2b
9517 MOBI Industry
23.3xn/aر.س789.0m
A018250 Aekyung Industrial
9.1x18.1%₩356.8b
UCID Uni-Charm Indonesia
8.2xn/aRp3.2t
10W McBride
5.2x-0.2%€172.7m

Price-To-Earnings vs Peers: 10W is good value based on its Price-To-Earnings Ratio (5.2x) compared to the peer average (14.7x).

Price to Earnings Ratio vs Industry

How does 10W's PE Ratio compare vs other companies in the Global Household Products Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
10W 5.2xIndustry Avg. 17.2xNo. of Companies12PE01224364860+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 10W is good value based on its Price-To-Earnings Ratio (5.2x) compared to the Global Household Products industry average (17.2x).

Price to Earnings Ratio vs Fair Ratio

What is 10W'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.

10W PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio5.2x
Fair PE Ratio11.4x

Price-To-Earnings vs Fair Ratio: 10W is good value based on its Price-To-Earnings Ratio (5.2x) compared to the estimated Fair Price-To-Earnings Ratio (11.4x).

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 10W forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€1.14
€2.00
+75.9%
4.8%€2.10€1.91n/a2
Nov ’25€1.29
€2.00
+55.3%
4.8%€2.10€1.91n/a2
Oct ’25€1.42
€2.00
+41.1%
4.8%€2.10€1.91n/a2
Sep ’25€1.49
€1.99
+33.4%
4.8%€2.08€1.89n/a2
Aug ’25€1.47
€1.99
+35.2%
4.8%€2.08€1.89n/a2
Jul ’25€1.62
€1.50
-7.1%
1.2%€1.52€1.49n/a2
Jun ’25€1.43
€1.50
+5.2%
1.2%€1.52€1.49n/a2
May ’25€1.24
€1.50
+21.3%
1.2%€1.52€1.49n/a2
Apr ’25€1.11
€1.35
+21.8%
3.4%€1.40€1.31n/a2
Mar ’25€1.01
€1.35
+34.1%
3.4%€1.40€1.31n/a2
Feb ’25€0.80
€1.21
+51.0%
3.8%€1.25€1.16n/a2
Jan ’25€0.93
€0.99
+7.3%
16.3%€1.15€0.83n/a2
Dec ’24€0.81
€0.98
+22.1%
16.3%€1.14€0.82n/a2
Nov ’24€0.47
€0.83
+78.6%
17.2%€0.98€0.69€1.292
Oct ’24€0.43
€0.52
+20.9%
11.1%€0.58€0.46€1.422
Sep ’24€0.43
€0.44
+1.7%
6.7%€0.47€0.41€1.492
Aug ’24€0.43
€0.44
+1.7%
6.7%€0.47€0.41€1.472
Jul ’24€0.30
€0.42
+43.2%
6.7%€0.45€0.40€1.622
Jun ’24€0.34
€0.42
+25.4%
6.7%€0.45€0.40€1.432
May ’24€0.35
€0.42
+21.8%
6.7%€0.45€0.40€1.242
Apr ’24€0.30
€0.40
+30.9%
14.3%€0.45€0.34€1.112
Mar ’24€0.28
€0.40
+41.1%
14.3%€0.45€0.34€1.012
Feb ’24€0.24
€0.40
+63.2%
14.3%€0.46€0.34€0.802
Jan ’24€0.22
€0.40
+79.1%
14.3%€0.46€0.34€0.932
Dec ’23€0.24
€0.40
+70.0%
14.3%€0.46€0.34€0.812
Nov ’23€0.27
€0.40
+46.5%
14.3%€0.45€0.34€0.472

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

L'Oréal

€175.0b

Through its subsidiaries, manufactures and sells cosmetic products for women and men worldwide.

LOR

€325.35

7D

-3.8%

1Y

-22.8%

Reynolds Consumer Products

US$5.7b

Produces and sells products in cooking, waste and storage, and tableware product categories in the United States and internationally.

3ZT

US$25.40

7D

1.6%

1Y

5.8%

Revolution Beauty Group

UK£43.9m

Engages in the development, production, wholesale, and retail of beauty products in the United Kingdom, the United States, and internationally.

8UA

UK£0.16

7D

-1.2%

1Y

-44.1%