Coloplast A/S
CSE:COLO B

Watchlist Manager
Coloplast A/S Logo
Coloplast A/S
CSE:COLO B
Watchlist
Price: 567 DKK 0.78%
Market Cap: 127.6B DKK

Relative Value

The Relative Value of one COLO B stock under the Base Case scenario is hidden DKK. Compared to the current market price of 567 DKK, Coloplast A/S is hidden .

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.

COLO B Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
22
Median 3Y
7.2
Median 5Y
7.7
Industry
2.3
Forward
4.3
vs History
87
vs Industry
16
Median 3Y
37
Median 5Y
37.9
Industry
22.5
Forward
23.1
vs History
96
vs Industry
4
Median 3Y
38.9
Median 5Y
38.9
Industry
14.5
vs History
77
vs Industry
10
Median 3Y
49.5
Median 5Y
50.9
Industry
21.5
vs History
96
vs Industry
7
Median 3Y
11.3
Median 5Y
23.3
Industry
2.2
vs History
96
vs Industry
19
Median 3Y
7.8
Median 5Y
8.4
Industry
2.6
Forward
4.9
vs History
96
vs Industry
21
Median 3Y
11.5
Median 5Y
12.4
Industry
5.2
vs History
96
vs Industry
16
Median 3Y
23.9
Median 5Y
25.1
Industry
11.9
Forward
15.1
vs History
96
vs Industry
18
Median 3Y
27.7
Median 5Y
28.8
Industry
16.9
Forward
17.8
vs History
96
vs Industry
4
Median 3Y
43.1
Median 5Y
41.6
Industry
14.7
vs History
96
vs Industry
4
Median 3Y
59.4
Median 5Y
60.8
Industry
18.7
vs History
96
vs Industry
21
Median 3Y
4.4
Median 5Y
5.7
Industry
1.9

Multiples Across Competitors

COLO B Competitors Multiples
Coloplast A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Coloplast A/S
CSE:COLO B
126.8B DKK 4.5 34.9 16 19
JP
Hoya Corp
TSE:7741
8.1T JPY 9.3 39.3 24.8 29.5
CH
Alcon AG
SIX:ALC
31.4B CHF 3.9 37.8 15.8 30.8
US
Align Technology Inc
NASDAQ:ALGN
11.9B USD 3 31.3 14.2 18
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
45.7B CNY 10 27.7 25.4 25.4
UK
ConvaTec Group PLC
LSE:CTEC
4.8B GBP 2.6 28.6 225.2 365.9
CA
Bausch + Lomb Corp
NYSE:BLCO
5.9B USD 1.2 -19.4 19.4 91.6
JP
Asahi Intecc Co Ltd
TSE:7747
829.8B JPY 6.9 65.1 19.5 26.1
CH
Ypsomed Holding AG
SIX:YPSN
4.3B CHF 5.4 22.1 14.3 19.4
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.1B USD 3.4 42.8 19.4 32.3
KR
HLB Inc
KOSDAQ:028300
6.4T KRW 85 -45 -69.9 -65.8
P/E Multiple
Earnings Growth PEG
DK
Coloplast A/S
CSE:COLO B
Average P/E: 36.6
34.9
23%
1.5
JP
Hoya Corp
TSE:7741
39.3
12%
3.3
CH
Alcon AG
SIX:ALC
37.8
25%
1.5
US
Align Technology Inc
NASDAQ:ALGN
31.3
27%
1.2
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
27.7
10%
2.8
UK
ConvaTec Group PLC
LSE:CTEC
28.6
32%
0.9
CA
Bausch + Lomb Corp
NYSE:BLCO
Negative Multiple: -19.4 N/A N/A
JP
A
Asahi Intecc Co Ltd
TSE:7747
65.1
34%
1.9
CH
Ypsomed Holding AG
SIX:YPSN
22.1
34%
0.6
US
Merit Medical Systems Inc
NASDAQ:MMSI
42.8
30%
1.4
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -45 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Coloplast A/S
CSE:COLO B
Average EV/EBITDA: 39.4
16
8%
2
JP
Hoya Corp
TSE:7741
24.8
11%
2.3
CH
Alcon AG
SIX:ALC
15.8
8%
2
US
Align Technology Inc
NASDAQ:ALGN
14.2
13%
1.1
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
25.4
15%
1.7
UK
ConvaTec Group PLC
LSE:CTEC
225.2
10%
22.5
CA
Bausch + Lomb Corp
NYSE:BLCO
19.4
21%
0.9
JP
A
Asahi Intecc Co Ltd
TSE:7747
19.5
10%
1.9
CH
Ypsomed Holding AG
SIX:YPSN
14.3
22%
0.7
US
Merit Medical Systems Inc
NASDAQ:MMSI
19.4
16%
1.2
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -69.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Coloplast A/S
CSE:COLO B
Average EV/EBIT: 65.8
19
8%
2.4
JP
Hoya Corp
TSE:7741
29.5
N/A N/A
CH
Alcon AG
SIX:ALC
30.8
24%
1.3
US
Align Technology Inc
NASDAQ:ALGN
18
15%
1.2
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
25.4
11%
2.3
UK
ConvaTec Group PLC
LSE:CTEC
365.9
23%
15.9
CA
Bausch + Lomb Corp
NYSE:BLCO
91.6
59%
1.6
JP
A
Asahi Intecc Co Ltd
TSE:7747
26.1
N/A N/A
CH
Ypsomed Holding AG
SIX:YPSN
19.4
29%
0.7
US
Merit Medical Systems Inc
NASDAQ:MMSI
32.3
30%
1.1
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -65.8 N/A N/A