Iss A/S
CSE:ISS

Watchlist Manager
Iss A/S Logo
Iss A/S
CSE:ISS
Watchlist
Price: 175.8 DKK 0.86% Market Closed
Market Cap: 30.6B DKK

Relative Value

The Relative Value of one ISS stock under the Base Case scenario is 365.54 DKK. Compared to the current market price of 175.8 DKK, Iss A/S is Undervalued by 52%.

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.

ISS Relative Value
Base Case
365.54 DKK
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
78
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.4
vs History
71
vs Industry
42
Median 3Y
16.6
Median 5Y
14.2
Industry
15.8
Forward
10.3
vs History
31
vs Industry
39
Median 3Y
7.7
Median 5Y
7.3
Industry
9.2
vs History
26
vs Industry
37
Median 3Y
4.9
Median 5Y
-2.1
Industry
15.8
vs History
33
vs Industry
23
Median 3Y
2.5
Median 5Y
2.5
Industry
1.6
vs History
50
vs Industry
72
Median 3Y
0.4
Median 5Y
0.5
Industry
1.4
Forward
0.4
vs History
50
vs Industry
85
Median 3Y
0.5
Median 5Y
0.5
Industry
4.1
vs History
55
vs Industry
42
Median 3Y
7.1
Median 5Y
7.1
Industry
8
Forward
6.3
vs History
61
vs Industry
41
Median 3Y
10.3
Median 5Y
10.3
Industry
11.7
Forward
8.6
vs History
60
vs Industry
35
Median 3Y
10.6
Median 5Y
10.6
Industry
9.8
vs History
68
vs Industry
30
Median 3Y
13.2
Median 5Y
14
Industry
13.3
vs History
26
vs Industry
46
Median 3Y
1
Median 5Y
1
Industry
1.1

Multiples Across Competitors

ISS Competitors Multiples
Iss A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Iss A/S
CSE:ISS
31B DKK 0.4 12 6.9 9.5
US
Cintas Corp
NASDAQ:CTAS
91.9B USD 9.1 51.9 33.5 40.6
US
Copart Inc
NASDAQ:CPRT
48.4B USD 10.5 32.8 23.7 26.8
MY
Frontken Corporation Bhd
KLSE:FRONTKN
6B MYR 168.7 687 25.3 27.9
AU
Brambles Ltd
ASX:BXB
31.8B AUD 3.1 24.8 17.1 17.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.5 51.5 15.7 28.1
US
Aurora Innovation Inc
NASDAQ:AUR
10.3B USD 0 -13.1 -11.7 -11.4
FR
Spie SA
PAR:SPIE
7.6B EUR 0.8 27.6 10 16.6
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
623.7B INR 13.3 47.4 38.6 39.9
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 16.5 5.3 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.3 12.5 15.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Iss A/S
CSE:ISS
Average EV/EBITDA: 18.9
6.9
6%
1.2
US
Cintas Corp
NASDAQ:CTAS
33.5
11%
3
US
Copart Inc
NASDAQ:CPRT
23.7
14%
1.7
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
25.3
17%
1.5
AU
Brambles Ltd
ASX:BXB
17.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.7
3%
5.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.7 N/A N/A
FR
Spie SA
PAR:SPIE
10
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.6
14%
2.8
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
US
I
IAA Inc
F:3NI
12.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Iss A/S
CSE:ISS
Average EV/EBIT: 23.6
9.5
7%
1.4
US
Cintas Corp
NASDAQ:CTAS
40.6
12%
3.4
US
Copart Inc
NASDAQ:CPRT
26.8
13%
2.1
MY
F
Frontken Corporation Bhd
KLSE:FRONTKN
27.9
19%
1.5
AU
Brambles Ltd
ASX:BXB
17.1
8%
2.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.1
6%
4.7
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.4 N/A N/A
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.9
14%
2.9
FR
Elis SA
PAR:ELIS
13.6
10%
1.4
US
I
IAA Inc
F:3NI
15.7
N/A N/A