TheWorks.co.uk Valuation

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

TWRK.F ($0) is trading above our estimate of [[fair value]] ($0)

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

Valuation Score

0/6

Valuation Score 0/6

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 TWRK.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: TWRK.F ($0) is trading above our estimate of fair value ($0)

Significantly Below Fair Value: TWRK.F is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TWRK.F?

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

The above table shows the Price to Earnings ratio for TWRK.F. This is calculated by dividing TWRK.F's market cap by their current earnings.
What is TWRK.F's PE Ratio?
PE Ratio	20.2x
Earnings	UK£898.00k
Market Cap	UK£18.13m

TWRK.F 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	0.4x
Enterprise Value/EBITDA	8.2x
PEG Ratio	0.5x

Price to Earnings Ratio vs Peers

How does TWRK.F's PE Ratio compare to its peers?

The above table shows the PE ratio for TWRK.F 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	23.9x
TKLF Tokyo Lifestyle	15x	n/a	US$148.6m
ELA Envela	25.2x	26.8%	US$162.7m
BRLT Brilliant Earth Group	53.8x	-180.1%	US$171.1m
SSOK Sunstock	1.8x	n/a	US$771.8k
TWRK.F TheWorks.co.uk	20.2x	41.5%	US$18.1m

Price-To-Earnings vs Peers: TWRK.F is expensive based on its Price-To-Earnings Ratio (20.2x) compared to the peer average (13.1x).

Price to Earnings Ratio vs Industry

How does TWRK.F's PE Ratio compare vs other companies in the US Specialty Retail Industry?

4 Companies	Price / Earnings	Estimated Growth	Market Cap
SSOK Sunstock	1.8x	n/a	US$771.79k
MASN Maison Luxe	0.08x	n/a	US$168.03k
FTCH.Q Farfetch	n/a	n/a	US$395.00
EXPR.Q Express	0.00006x	n/a	US$374.00

No more companies available in this PE range

4 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: TWRK.F is expensive based on its Price-To-Earnings Ratio (20.2x) compared to the US Specialty Retail industry average (12.8x).

Price to Earnings Ratio vs Fair Ratio

What is TWRK.F'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.

TWRK.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	20.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate TWRK.F'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

B&M European Value Retail

UK£3.8b

Operates general merchandise and grocery stores.

BMRP.F

UK£4.94

3.0%

-23.8%

OneWater Marine

US$321.1m

Operates as a recreational boat retailer in the United States.

ONEW

US$20.00

-20.2%

-23.3%

Inchcape

UK£3.1b

Operates as an automotive distributor and retailer.

IHCP.F

UK£9.26

n/a