BRD Klee A/S
CSE:KLEE B

Watchlist Manager
BRD Klee A/S Logo
BRD Klee A/S
CSE:KLEE B
Watchlist
Price: 3 980 DKK 14.37% Market Closed
Market Cap: 201.2m DKK
Section:
 

Relative Value

The Relative Value of one KLEE B stock under the Base Case scenario is 4 966.02 DKK. Compared to the current market price of 3 980 DKK, BRD Klee A/S is Undervalued by 20%.

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.

KLEE B Relative Value
Base Case
4 966.02 DKK
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
88
vs Industry
47
Median 3Y
0.7
Median 5Y
0.8
Industry
0.7
More Details
14.9
P/E
P/E
Price to Earnings
14.9
vs History
53
vs Industry
30
Median 3Y
14.4
Median 5Y
14.4
Industry
15.2
More Details
10.2
P/OCF
P/OCF
Price to OCF
10.2
vs History
41
vs Industry
38
Median 3Y
10.2
Median 5Y
9.5
Industry
8.7
More Details
47.2
P/FCFE
P/FCFE
Price to FCFE
47.2
vs History
12
vs Industry
41
Median 3Y
24
Median 5Y
9.2
Industry
15.3
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
71
vs Industry
27
Median 3Y
1.8
Median 5Y
1.8
Industry
1.2
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
79
vs Industry
44
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
More Details
2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2
vs History
63
vs Industry
62
Median 3Y
2.1
Median 5Y
2.1
Industry
4.4
More Details
10.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.6
vs History
14
vs Industry
42
Median 3Y
9.5
Median 5Y
9
Industry
9
More Details
10.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.6
vs History
36
vs Industry
34
Median 3Y
10.1
Median 5Y
10
Industry
12.1
More Details
11.6
EV/OCF
EV/OCF
Enterprise Value to OCF
11.6
vs History
41
vs Industry
37
Median 3Y
11.6
Median 5Y
10.8
Industry
9.9
More Details
10.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.6
vs History
42
vs Industry
34
Median 3Y
10.7
Median 5Y
10.1
Industry
11.4
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
87
vs Industry
32
Median 3Y
1.2
Median 5Y
1.4
Industry
0.9
More Details

Multiples Across Competitors

KLEE B Competitors Multiples
BRD Klee A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
BRD Klee A/S
CSE:KLEE B
201.4m DKK 0.6 14.9 10.6 10.6
JP
Mitsubishi Corp
TSE:8058
14.4T JPY 0.8 18.1 22.2 49.4
JP
Itochu Corp
TSE:8001
13.7T JPY 0.9 14.6 14.3 23.4
JP
Mitsui & Co Ltd
TSE:8031
13.2T JPY 0.9 16.2 21.3 37.1
US
United Rentals Inc
NYSE:URI
52.2B USD 3.3 20.6 9.1 16
US
W W Grainger Inc
NYSE:GWW
48.7B USD 2.7 28.1 18.4 20.3
JP
Marubeni Corp
TSE:8002
7.5T JPY 1 14.6 15.4 23.6
US
Fastenal Co
NASDAQ:FAST
48.2B USD 6 39.3 26.8 29.7
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.8 28.2 18.4 20.3
US
Ferguson Enterprises Inc
NYSE:FERG
44B USD 1.4 22.5 15.4 17.6
JP
Sumitomo Corp
TSE:8053
6.5T JPY 0.9 10.7 14 22.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
BRD Klee A/S
CSE:KLEE B
Average EV/EBITDA: 16.9
10.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
22.2
0%
N/A
JP
Itochu Corp
TSE:8001
14.3
5%
2.9
JP
Mitsui & Co Ltd
TSE:8031
21.3
4%
5.3
US
United Rentals Inc
NYSE:URI
9.1
7%
1.3
US
W W Grainger Inc
NYSE:GWW
18.4
6%
3.1
JP
Marubeni Corp
TSE:8002
15.4
0%
N/A
US
Fastenal Co
NASDAQ:FAST
26.8
10%
2.7
US
W
WW Grainger Inc
XMUN:GWW
18.4
6%
3.1
US
Ferguson Enterprises Inc
NYSE:FERG
15.4
9%
1.7
JP
Sumitomo Corp
TSE:8053
14
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
BRD Klee A/S
CSE:KLEE B
Average EV/EBIT: 24.5
10.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
49.4
N/A N/A
JP
Itochu Corp
TSE:8001
23.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.1
N/A N/A
US
United Rentals Inc
NYSE:URI
16
7%
2.3
US
W W Grainger Inc
NYSE:GWW
20.3
6%
3.4
JP
Marubeni Corp
TSE:8002
23.6
N/A N/A
US
Fastenal Co
NASDAQ:FAST
29.7
11%
2.7
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
Ferguson Enterprises Inc
NYSE:FERG
17.6
10%
1.8
JP
Sumitomo Corp
TSE:8053
22.1
N/A N/A

See Also

Summary
KLEE B intrinsic value, competitors valuation, and company profile.
DCF Valuation
KLEE B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KLEE B stock valuation using valuation multiples.
Wall Street Estimates
KLEE B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KLEE B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.