TheWorks.co.uk Valuation

Q: What is the Fair Price of 6EU when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

6EU (€0.25) is trading above our estimate of [[fair value]] (€0.22)

Is 6EU 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 6EU when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 6EU (€0.25) is trading above our estimate of fair value (€0.22)

Significantly Below Fair Value: 6EU is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 6EU?

Key metric: As 6EU is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 6EU. This is calculated by dividing 6EU's market cap by their current earnings.
What is 6EU's PE Ratio?
PE Ratio	2.3x
Earnings	UK£6.38m
Market Cap	UK£14.72m

6EU key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.3x
Enterprise Value/EBITDA	6.6x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 6EU's PE Ratio compare to its peers?

The above table shows the PE ratio for 6EU vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	41.3x
DEX Delticom	5.2x	18.8%	€33.8m
FIE Fielmann Group	24.5x	18.9%	€3.5b
ECK LUDWIG BECK am Rathauseck - Textilhaus Feldmeier	123.9x	n/a	€65.8m
NAKAS Philippos Nakas	11.7x	n/a	€19.8m
6EU TheWorks.co.uk	2.3x	n/a	€14.7m

Price-To-Earnings vs Peers: 6EU is good value based on its Price-To-Earnings Ratio (2.3x) compared to the peer average (41.3x).

Price to Earnings Ratio vs Industry

How does 6EU's PE Ratio compare vs other companies in the European Specialty Retail Industry?

4 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	16.4x	38.1%
6EU TheWorks.co.uk	2.3x	n/a	US$18.56m

4 Companies		Estimated Growth	Market Cap
Industry Avg.	16.4x	38.1%
6EU TheWorks.co.uk	2.3x	n/a	US$18.56m

No more companies

Price-To-Earnings vs Industry: 6EU is good value based on its Price-To-Earnings Ratio (2.3x) compared to the European Specialty Retail industry average (16.4x).

Price to Earnings Ratio vs Fair Ratio

What is 6EU'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.

6EU PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	2.3x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 6EU's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

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

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Inchcape

UK£3.1b

Operates as an automotive distributor and retailer.

IJCA

UK£9.12

0.2%

17.2%

Frasers Group

UK£3.2b

Frasers Group Plc, together with its subsidiaries, retails sports and leisure clothing, footwear, homeware, furniture, sports equipment and bicycles, accessories, and apparel through department stores, shops, and online in the United Kingdom, Europe, the United States, Asia, Oceania, and internationally.

ZVX

UK£8.74

-4.2%

-9.3%

Pepco Group

zł9.0b

Operates as a discount variety retailer in the United Kingdom, the Republic of Ireland, Poland, and rest of Europe.

8UX

zł3.71

-6.1%

-14.1%