Iss A/S
CSE:ISS

Watchlist Manager
Iss A/S Logo
Iss A/S
CSE:ISS
Watchlist
Price: 166 DKK 0.36% Market Closed
Market Cap: 30.8B DKK

Relative Value

The Relative Value of one ISS stock under the Base Case scenario is 343.82 DKK. Compared to the current market price of 166 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
343.82 DKK
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
78
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.3
vs History
71
vs Industry
42
Median 3Y
17.1
Median 5Y
14.2
Industry
16.1
Forward
9.2
vs History
38
vs Industry
39
Median 3Y
7.6
Median 5Y
7.3
Industry
9.2
vs History
26
vs Industry
37
Median 3Y
4.8
Median 5Y
-2.2
Industry
16.1
vs History
39
vs Industry
23
Median 3Y
2.5
Median 5Y
2.5
Industry
1.6
vs History
55
vs Industry
72
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.4
vs History
57
vs Industry
85
Median 3Y
0.5
Median 5Y
0.5
Industry
4.1
vs History
61
vs Industry
42
Median 3Y
7.1
Median 5Y
7.1
Industry
8.2
Forward
6
vs History
61
vs Industry
41
Median 3Y
10.5
Median 5Y
10.3
Industry
11.9
Forward
8.2
vs History
66
vs Industry
35
Median 3Y
10.6
Median 5Y
10.7
Industry
9.8
vs History
77
vs Industry
30
Median 3Y
13.3
Median 5Y
14.3
Industry
13.4
vs History
41
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
29.3B DKK 0.3 11.3 6.6 9.1
US
Cintas Corp
NASDAQ:CTAS
89.2B USD 8.8 50.3 32.5 39.4
US
Copart Inc
NASDAQ:CPRT
61.5B USD 13.6 42.3 31.4 35.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28B CAD 4.6 53 16.1 28.8
AU
Brambles Ltd
ASX:BXB
30.2B AUD 2.9 23.2 16.1 16.1
US
Aurora Innovation Inc
NASDAQ:AUR
11.6B USD 0 -15.5 -13.6 -13.2
FR
Spie SA
PAR:SPIE
7.3B EUR 0.7 26.8 9.7 16.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
647.2B INR 14.2 52.2 40.6 42.2
FR
Elis SA
PAR:ELIS
5.4B EUR 1.2 15.8 5.2 13.3
US
IAA Inc
F:3NI
4.9B EUR 2.6 18.8 12.3 15.4
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/S Multiple
Revenue Growth P/S to Growth
DK
Iss A/S
CSE:ISS
Average P/S: 5.2
0.3
4%
0.1
US
Cintas Corp
NASDAQ:CTAS
8.8
8%
1.1
US
Copart Inc
NASDAQ:CPRT
13.6
12%
1.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.6
4%
1.2
AU
Brambles Ltd
ASX:BXB
2.9
5%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Not Available N/A N/A
FR
Spie SA
PAR:SPIE
0.7
6%
0.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
14.2
12%
1.2
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
US
I
IAA Inc
F:3NI
2.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
2.6
8%
0.3
P/E Multiple
Earnings Growth PEG
DK
Iss A/S
CSE:ISS
Average P/E: 32.4
11.3
15%
0.8
US
Cintas Corp
NASDAQ:CTAS
50.3
12%
4.2
US
Copart Inc
NASDAQ:CPRT
42.3
14%
3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53
35%
1.5
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.5 N/A N/A
FR
Spie SA
PAR:SPIE
26.8
26%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
52.2
16%
3.3
FR
Elis SA
PAR:ELIS
15.8
16%
1
US
I
IAA Inc
F:3NI
18.8
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Iss A/S
CSE:ISS
Average EV/EBITDA: 18.4
6.6
7%
0.9
US
Cintas Corp
NASDAQ:CTAS
32.5
11%
3
US
Copart Inc
NASDAQ:CPRT
31.4
14%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.1
3%
5.4
AU
Brambles Ltd
ASX:BXB
16.1
27%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.6 N/A N/A
FR
Spie SA
PAR:SPIE
9.7
9%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.6
15%
2.7
FR
Elis SA
PAR:ELIS
5.2
6%
0.9
US
I
IAA Inc
F:3NI
12.3
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Iss A/S
CSE:ISS
Average EV/EBIT: 23.7
9.1
7%
1.3
US
Cintas Corp
NASDAQ:CTAS
39.4
12%
3.3
US
Copart Inc
NASDAQ:CPRT
35.4
15%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.8
6%
4.8
AU
Brambles Ltd
ASX:BXB
16.1
8%
2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.2 N/A N/A
FR
Spie SA
PAR:SPIE
16.1
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42.2
15%
2.8
FR
Elis SA
PAR:ELIS
13.3
11%
1.2
US
I
IAA Inc
F:3NI
15.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2