CSU Digital SA
BOVESPA:CSUD3

Watchlist Manager
CSU Digital SA Logo
CSU Digital SA
BOVESPA:CSUD3
Watchlist
Price: 19.7 BRL -0.51% Market Closed
Market Cap: 823.5m BRL

Relative Value

The Relative Value of one CSUD3 stock under the Base Case scenario is 25.19 BRL. Compared to the current market price of 19.7 BRL, CSU Digital SA is Undervalued by 22%.

Relative 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.

CSUD3 Relative Value
Base Case
25.19 BRL
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
71
Median 3Y
1.3
Median 5Y
1.2
Industry
3.3
vs History
28
vs Industry
54
Median 3Y
7.9
Median 5Y
8.2
Industry
15.5
Forward
7
vs History
23
vs Industry
40
Median 3Y
4.6
Median 5Y
4.5
Industry
10.3
vs History
41
vs Industry
19
Median 3Y
18.8
Median 5Y
19.3
Industry
12.1
vs History
38
vs Industry
34
Median 3Y
1.5
Median 5Y
1.6
Industry
1.3
vs History
14
vs Industry
72
Median 3Y
1.2
Median 5Y
1.2
Industry
5
vs History
30
vs Industry
61
Median 3Y
3
Median 5Y
3.1
Industry
7.4
vs History
11
vs Industry
61
Median 3Y
3.6
Median 5Y
3.6
Industry
14.2
vs History
20
vs Industry
54
Median 3Y
5.6
Median 5Y
5.6
Industry
14.9
vs History
12
vs Industry
44
Median 3Y
4.5
Median 5Y
4.4
Industry
12.5
vs History
7
vs Industry
35
Median 3Y
8
Median 5Y
7.9
Industry
13.3
vs History
38
vs Industry
29
Median 3Y
1.2
Median 5Y
1.2
Industry
1

Multiples Across Competitors

CSUD3 Competitors Multiples
CSU Digital SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
CSU Digital SA
BOVESPA:CSUD3
807.7m BRL 1.4 8.8 4.4 6.5
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
Suncast Solar Energy Inc
OTC:SUNC
513.9T USD 232 643 252.8 3 421 187 861.8 -615 404 093 -490 467 135.3
US
GE Vernova LLC
NYSE:GEV
178.6B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
IN
SAB Industries Ltd
BSE:539112
2.3B INR 5.6 8.3 55.7 59.6
NL
Nepi Rockcastle NV
JSE:NRP
87B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
38.6B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
44.2B USD 23.2 126.5 150.3 159.4
US
Coupang Inc
F:788
35.8B EUR 1.2 107.6 28.8 47.3
US
CoreWeave Inc
NASDAQ:CRWV
40.6B USD 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
BR
CSU Digital SA
BOVESPA:CSUD3
Average P/S: 38 773 939.3
1.4
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
232 643 252.8
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
11%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
5.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
17%
N/A
US
R
Reddit Inc
NYSE:RDDT
23.2
44%
0.5
US
Coupang Inc
F:788
1.2
16%
0.1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
P/E Multiple
Earnings Growth PEG
BR
CSU Digital SA
BOVESPA:CSUD3
Average P/E: 570 198 689
8.8
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
3 421 187 861.8
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
49%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
8.3
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
85%
N/A
US
R
Reddit Inc
NYSE:RDDT
126.5
N/A N/A
US
Coupang Inc
F:788
107.6
121%
0.9
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
CSU Digital SA
BOVESPA:CSUD3
Average EV/EBITDA: 731.3
4.4
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
Negative Multiple: -615 404 093 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
55.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
150.3
N/A N/A
US
Coupang Inc
F:788
28.8
57%
0.5
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
CSU Digital SA
BOVESPA:CSUD3
Average EV/EBIT: 762
6.5
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
Negative Multiple: -490 467 135.3 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
93%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
59.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-1%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
159.4
N/A N/A
US
Coupang Inc
F:788
47.3
78%
0.6
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A