Broedrene A & O Johansen A/S
CSE:AOJ B

Watchlist Manager
Broedrene A & O Johansen A/S Logo
Broedrene A & O Johansen A/S
CSE:AOJ B
Watchlist
Price: 96.2 DKK 10.45% Market Closed
Market Cap: 2.2B DKK
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one AOJ B stock under the Base Case scenario is 114.8 DKK. Compared to the current market price of 96.2 DKK, Broedrene A & O Johansen A/S is Undervalued by 16%.

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.

AOJ B Relative Value
Base Case
114.8 DKK
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
23
vs Industry
61
Median 3Y
0.3
Median 5Y
0.3
Industry
0.8
More Details
11.7
P/E
P/E
Price to Earnings
11.7
vs History
19
vs Industry
44
Median 3Y
6.7
Median 5Y
6
Industry
15.4
More Details
38.4
P/OCF
P/OCF
Price to OCF
38.4
vs History
4
vs Industry
31
Median 3Y
8.7
Median 5Y
5.8
Industry
9.1
More Details
5.4
P/FCFE
P/FCFE
Price to FCFE
5.4
vs History
53
vs Industry
46
Median 3Y
7.5
Median 5Y
5.1
Industry
15.8
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
33
vs Industry
38
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
vs History
19
vs Industry
57
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
More Details
2.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.1
vs History
15
vs Industry
63
Median 3Y
1.7
Median 5Y
1.6
Industry
4.3
More Details
7.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.3
vs History
12
vs Industry
42
Median 3Y
4.7
Median 5Y
4.3
Industry
9.1
More Details
10.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.7
vs History
12
vs Industry
37
Median 3Y
6.1
Median 5Y
5.7
Industry
12.3
More Details
52.6
EV/OCF
EV/OCF
Enterprise Value to OCF
52.6
vs History
4
vs Industry
25
Median 3Y
11.9
Median 5Y
7.3
Industry
10.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
6
Median 3Y
5.7
Median 5Y
-31.7
Industry
11.9
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
57
vs Industry
37
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9
More Details

Multiples Across Competitors

AOJ B Competitors Multiples
Broedrene A & O Johansen A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Broedrene A & O Johansen A/S
CSE:AOJ B
2.1B DKK 0.4 11.7 7.3 10.7
JP
Mitsubishi Corp
TSE:8058
12.6T JPY 0.7 13.3 15.9 32.6
JP
Itochu Corp
TSE:8001
11.3T JPY 0.8 12.9 12.1 19.6
JP
Mitsui & Co Ltd
TSE:8031
9.4T JPY 0.6 10.4 15.7 27.1
US
United Rentals Inc
NYSE:URI
58.6B USD 3.7 23.1 10 17.5
US
Fastenal Co
NASDAQ:FAST
56.1B USD 7.2 47.2 32.1 35.8
US
W W Grainger Inc
NYSE:GWW
46.5B USD 2.7 24.2 16.5 18.1
US
WW Grainger Inc
XMUN:GWW
39.9B EUR 2.7 24.2 16.5 18.1
US
Ferguson Enterprises Inc
NYSE:FERG
45.7B USD 1.5 28.4 16.7 19.1
JP
Marubeni Corp
TSE:8002
5.4T JPY 0.7 10.7 11.5 17.6
JP
Sumitomo Corp
TSE:8053
4.9T JPY 0.7 8.7 11.8 18.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Broedrene A & O Johansen A/S
CSE:AOJ B
Average EV/EBITDA: 15.1
7.3
N/A N/A
JP
Mitsubishi Corp
TSE:8058
15.9
3%
5.3
JP
Itochu Corp
TSE:8001
12.1
5%
2.4
JP
Mitsui & Co Ltd
TSE:8031
15.7
5%
3.1
US
United Rentals Inc
NYSE:URI
10
6%
1.7
US
Fastenal Co
NASDAQ:FAST
32.1
11%
2.9
US
W W Grainger Inc
NYSE:GWW
16.5
7%
2.4
US
W
WW Grainger Inc
XMUN:GWW
16.5
7%
2.4
US
Ferguson Enterprises Inc
NYSE:FERG
16.7
6%
2.8
JP
Marubeni Corp
TSE:8002
11.5
0%
N/A
JP
Sumitomo Corp
TSE:8053
11.8
8%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Broedrene A & O Johansen A/S
CSE:AOJ B
Average EV/EBIT: 21.3
10.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
32.6
N/A N/A
JP
Itochu Corp
TSE:8001
19.6
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
27.1
N/A N/A
US
United Rentals Inc
NYSE:URI
17.5
6%
2.9
US
Fastenal Co
NASDAQ:FAST
35.8
11%
3.3
US
W W Grainger Inc
NYSE:GWW
18.1
6%
3
US
W
WW Grainger Inc
XMUN:GWW
18.1
6%
3
US
Ferguson Enterprises Inc
NYSE:FERG
19.1
7%
2.7
JP
Marubeni Corp
TSE:8002
17.6
N/A N/A
JP
Sumitomo Corp
TSE:8053
18.4
N/A N/A

See Also

Summary
AOJ B intrinsic value, competitors valuation, and company profile.
DCF Valuation
AOJ B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AOJ B stock valuation using valuation multiples.
Wall Street Estimates
AOJ B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AOJ B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 275,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.