D

Donkeyrepublic Holding A/S
CSE:DONKEY

Watchlist Manager
Donkeyrepublic Holding A/S
CSE:DONKEY
Watchlist
Price: 6.2 DKK -1.59% Market Closed
Market Cap: 173.7m DKK

Relative Value

The Relative Value of one DONKEY stock under the Base Case scenario is 4.68 DKK. Compared to the current market price of 6.2 DKK, Donkeyrepublic Holding A/S is Overvalued by 25%.

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.

DONKEY Relative Value
Base Case
4.68 DKK
Overvaluation 25%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

DONKEY Competitors Multiples
Donkeyrepublic Holding 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
Donkeyrepublic Holding A/S
CSE:DONKEY
167.9m DKK 1 -18 751 751
FR
Ayvens SA
OTC:ALLDF
11.1B USD 0.3 10 3.3 25.3
CN
CaoCao Inc
HKEX:2643
18.1B HKD 0 0 0 0
TR
Bin Ulasim ve Akilli Sehir Teknolojileri AS
IST:BINBN.E
20.3B TRY 22.6 -111.4 150.2 -162.1
CN
Dida Inc
HKEX:2559
2.5B HKD 3.4 11.8 6.9 7.5
ID
Adi Sarana Armada Tbk PT
IDX:ASSA
4.4T IDR 0.8 11.6 6.5 6.5
ID
Blue Bird Tbk PT
IDX:BIRD
4.3T IDR 0.8 6.9 6.5 6.5
CN
Chenqi Technology Ltd
HKEX:9680
1.7B HKD 0.5 -4.3 -1.8 -1.6
UK
Mobico Group PLC
LSE:MCG
140m GBP 0 -0 0 0.1
IT
Sicily By Car SpA
MIL:SBC
112.3m EUR 0.8 -43.9 2.7 21.1
IN
ECOS (India) Mobility & Hospitality Ltd
NSE:ECOSMOBLTY
10.8B INR 1.6 18 10.2 13.2
P/E Multiple
Earnings Growth PEG
DK
D
Donkeyrepublic Holding A/S
CSE:DONKEY
Average P/E: 11.6
Negative Multiple: -18
N/A N/A
FR
A
Ayvens SA
OTC:ALLDF
10
22%
0.5
CN
C
CaoCao Inc
HKEX:2643
Not Available N/A N/A
TR
B
Bin Ulasim ve Akilli Sehir Teknolojileri AS
IST:BINBN.E
Negative Multiple: -111.4 N/A N/A
CN
D
Dida Inc
HKEX:2559
11.8
N/A N/A
ID
Adi Sarana Armada Tbk PT
IDX:ASSA
11.6
34%
0.3
ID
Blue Bird Tbk PT
IDX:BIRD
6.9
11%
0.6
CN
Chenqi Technology Ltd
HKEX:9680
Negative Multiple: -4.3 N/A N/A
UK
Mobico Group PLC
LSE:MCG
Negative Multiple: -0 N/A N/A
IT
S
Sicily By Car SpA
MIL:SBC
Negative Multiple: -43.9
63%
N/A
IN
E
ECOS (India) Mobility & Hospitality Ltd
NSE:ECOSMOBLTY
18
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
D
Donkeyrepublic Holding A/S
CSE:DONKEY
Average EV/EBIT: 103.9
751
N/A N/A
FR
A
Ayvens SA
OTC:ALLDF
25.3
27%
0.9
CN
C
CaoCao Inc
HKEX:2643
Not Available N/A N/A
TR
B
Bin Ulasim ve Akilli Sehir Teknolojileri AS
IST:BINBN.E
Negative Multiple: -162.1 N/A N/A
CN
D
Dida Inc
HKEX:2559
7.5
N/A N/A
ID
Adi Sarana Armada Tbk PT
IDX:ASSA
6.5
23%
0.3
ID
Blue Bird Tbk PT
IDX:BIRD
6.5
16%
0.4
CN
Chenqi Technology Ltd
HKEX:9680
Negative Multiple: -1.6 N/A N/A
UK
Mobico Group PLC
LSE:MCG
0.1
15%
0
IT
S
Sicily By Car SpA
MIL:SBC
21.1
53%
0.4
IN
E
ECOS (India) Mobility & Hospitality Ltd
NSE:ECOSMOBLTY
13.2
N/A N/A