BRD Klee A/S
CSE:KLEE B

Watchlist Manager
BRD Klee A/S Logo
BRD Klee A/S
CSE:KLEE B
Watchlist
Price: 3 820 DKK Market Closed
Market Cap: kr193.1m

Multiples-Based Value

The Multiples-Based Value of one KLEE B stock under the Base Case scenario is 5 302.17 DKK. Compared to the current market price of 3 820 DKK, BRD Klee A/S is Undervalued by 28%.

Multiples-Based 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 Multiples-Based Value
Base Case
5 302.17 DKK
Undervaluation 28%
Multiples-Based Value
Price kr3 820
Worst Case
Base Case
Best Case

Multiples Across Competitors

KLEE B Competitors Multiples
BRD Klee 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
BRD Klee A/S
CSE:KLEE B
193.3m DKK 0.5 15.1 6.2 9.8
JP
Mitsubishi Corp
TSE:8058
19.7T JPY 1.1 26.9 28.4 53.5
JP
Mitsui & Co Ltd
TSE:8031
18T JPY 1.3 20.9 25.6 41.9
JP
Itochu Corp
TSE:8001
16.1T JPY 1.1 17.3 16.6 27.2
JP
Marubeni Corp
TSE:8002
9.8T JPY 1.2 19.2 23.4 41.3
US
Fastenal Co
NASDAQ:FAST
56.4B USD 6.9 44.9 30.7 34
US
W W Grainger Inc
NYSE:GWW
55.6B USD 3.1 32.5 20.8 22.9
US
WW Grainger Inc
XMUN:GWW
47.2B EUR 3.1 32.4 20.7 22.8
US
Ferguson Enterprises Inc
NYSE:FERG
50.1B USD 3.9 63.7 42.7 48.8
US
United Rentals Inc
NYSE:URI
48.7B USD 3 19.5 8.6 15.3
JP
Sumitomo Corp
TSE:8053
7.3T JPY 1 13.2 15.5 24.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
BRD Klee A/S
CSE:KLEE B
Average EV/EBITDA: 21.7
6.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
28.4
4%
7.1
JP
Mitsui & Co Ltd
TSE:8031
25.6
7%
3.7
JP
Itochu Corp
TSE:8001
16.6
5%
3.3
JP
Marubeni Corp
TSE:8002
23.4
2%
11.7
US
Fastenal Co
NASDAQ:FAST
30.7
10%
3.1
US
W W Grainger Inc
NYSE:GWW
20.8
11%
1.9
US
W
WW Grainger Inc
XMUN:GWW
20.7
11%
1.9
US
Ferguson Enterprises Inc
NYSE:FERG
42.7
48%
0.9
US
United Rentals Inc
NYSE:URI
8.6
9%
1
JP
Sumitomo Corp
TSE:8053
15.5
3%
5.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
BRD Klee A/S
CSE:KLEE B
Average EV/EBIT: 31.1
9.8
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.5
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
41.9
N/A N/A
JP
Itochu Corp
TSE:8001
27.2
N/A N/A
JP
Marubeni Corp
TSE:8002
41.3
N/A N/A
US
Fastenal Co
NASDAQ:FAST
34
10%
3.4
US
W W Grainger Inc
NYSE:GWW
22.9
11%
2.1
US
W
WW Grainger Inc
XMUN:GWW
22.8
11%
2.1
US
Ferguson Enterprises Inc
NYSE:FERG
48.8
50%
1
US
United Rentals Inc
NYSE:URI
15.3
10%
1.5
JP
Sumitomo Corp
TSE:8053
24.8
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett