Gabriel Holding A/S
CSE:GABR

Watchlist Manager
Gabriel Holding A/S Logo
Gabriel Holding A/S
CSE:GABR
Watchlist
Price: 240 DKK Market Closed
Market Cap: 453.6m DKK

Relative Value

The Relative Value of one GABR stock under the Base Case scenario is 554.36 DKK. Compared to the current market price of 240 DKK, Gabriel Holding A/S is Undervalued by 57%.

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.

GABR Relative Value
Base Case
554.36 DKK
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
65
Median 3Y
0.7
Median 5Y
0.9
Industry
1
Forward
0.5
vs History
12
vs Industry
10
Median 3Y
22
Median 5Y
24.1
Industry
17.9
Forward
28.4
vs History
90
vs Industry
45
Median 3Y
10.1
Median 5Y
22
Industry
10.2
vs History
26
vs Industry
Median 3Y
-11.4
Median 5Y
-12.9
Industry
18.2
vs History
66
vs Industry
49
Median 3Y
1.7
Median 5Y
2.3
Industry
1.3
vs History
44
vs Industry
65
Median 3Y
0.7
Median 5Y
0.9
Industry
1.2
Forward
0.5
vs History
80
vs Industry
60
Median 3Y
2.6
Median 5Y
3.3
Industry
4
vs History
87
vs Industry
59
Median 3Y
8.4
Median 5Y
9.4
Industry
9.8
Forward
4.5
vs History
95
vs Industry
26
Median 3Y
19.2
Median 5Y
20.1
Industry
13.3
Forward
9.1
vs History
90
vs Industry
44
Median 3Y
10.9
Median 5Y
22.6
Industry
11.4
vs History
63
vs Industry
29
Median 3Y
5.6
Median 5Y
15.1
Industry
15.1
vs History
76
vs Industry
75
Median 3Y
0.8
Median 5Y
1.1
Industry
1

Multiples Across Competitors

GABR Competitors Multiples
Gabriel 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
Gabriel Holding A/S
CSE:GABR
453.6m DKK 0.9 60.7 4.9 10.9
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
39.2B HKD 52.1 -180.4 -90.7 -90.7
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
32.1B CNY 3.6 -69.1 -159.8 -159.8
TW
Eclat Textile Co Ltd
TWSE:1476
107B TWD 2.8 19 13.4 15
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 127 -610.1 -649.9 -602.8
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
260B INR 26.4 139.2 -321.4 -255.8
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
19.6B CNY 8 77.3 63.7 63.7
CN
Weiqiao Textile Co Ltd
HKEX:2698
19.4B HKD 1.1 -12.4 -7.4 -7.4
UK
Coats Group PLC
LSE:COA
1.5B GBP 1.4 25.9 157 198.7
TW
Ruentex Industries Ltd
TWSE:2915
59.4B TWD 21.3 6.6 181 249
IN
Swan Corp Ltd
NSE:SWANCORP
146.8B INR 2.9 25.3 -24.2 -19.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Gabriel Holding A/S
CSE:GABR
Average EV/EBITDA: 84
4.9
15%
0.3
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -90.7 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -159.8 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
13.4
6%
2.2
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -649.9 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -321.4 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
63.7
N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.4 N/A N/A
UK
Coats Group PLC
LSE:COA
157
13%
12.1
TW
Ruentex Industries Ltd
TWSE:2915
181
N/A N/A
IN
Swan Corp Ltd
NSE:SWANCORP
Negative Multiple: -24.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Gabriel Holding A/S
CSE:GABR
Average EV/EBIT: 107.4
10.9
28%
0.4
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -90.7 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -159.8 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
15
6%
2.5
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -602.8 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -255.8 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
63.7
N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.4 N/A N/A
UK
Coats Group PLC
LSE:COA
198.7
17%
11.7
TW
Ruentex Industries Ltd
TWSE:2915
249
N/A N/A
IN
Swan Corp Ltd
NSE:SWANCORP
Negative Multiple: -19.4 N/A N/A