K

Konsolidator A/S
CSE:KONSOL

Watchlist Manager
Konsolidator A/S
CSE:KONSOL
Watchlist
Price: 2.72 DKK -2.86% Market Closed
Market Cap: 65m DKK

Relative Value

The Relative Value of one KONSOL stock under the Base Case scenario is 3.95 DKK. Compared to the current market price of 2.72 DKK, Konsolidator A/S is Undervalued by 31%.

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.

KONSOL Relative Value
Base Case
3.95 DKK
Undervaluation 31%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
29
Median 3Y
3.9
Median 5Y
3.9
Industry
2.4
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-6.1
Industry
22.3
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-10.8
Industry
16
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-8.6
Industry
20.6
vs History
vs Industry
Median 3Y
-30.2
Median 5Y
-30.2
Industry
2.9
vs History
55
vs Industry
26
Median 3Y
4.6
Median 5Y
4.6
Industry
2.4
vs History
55
vs Industry
41
Median 3Y
4.9
Median 5Y
4.9
Industry
4.9
vs History
vs Industry
Median 3Y
-11.1
Median 5Y
-11.1
Industry
12.2
vs History
vs Industry
Median 3Y
-8.5
Median 5Y
-8.5
Industry
15.8
vs History
vs Industry
Median 3Y
-12.6
Median 5Y
-12.6
Industry
14.6
vs History
vs Industry
Median 3Y
-9
Median 5Y
-9
Industry
17.1
vs History
16
vs Industry
23
Median 3Y
4.5
Median 5Y
4.5
Industry
2.4

Multiples Across Competitors

KONSOL Competitors Multiples
Konsolidator 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
Konsolidator A/S
CSE:KONSOL
64.9m DKK 2.9 -5.5 -12.4 -8.4
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
459B USD 117.8 419.1 516.8 532.7
DE
SAP SE
XETRA:SAP
242.6B EUR 6.6 34.3 21 23.8
US
Salesforce Inc
NYSE:CRM
246.8B USD 6.1 34.2 19.9 27.5
US
Applovin Corp
NASDAQ:APP
243.2B USD 44.1 86 68.1 74.1
US
Intuit Inc
NASDAQ:INTU
186.7B USD 9.6 45.3 31.4 36.3
US
Adobe Inc
NASDAQ:ADBE
148.3B USD 6.2 20.8 15.5 17
US
NCR Corp
LSE:0K45
138B USD 52.1 -2 261.7 392 1 147
US
Synopsys Inc
NASDAQ:SNPS
87.9B USD 13.7 44 69.6 90.2
P/S Multiple
Revenue Growth P/S to Growth
DK
K
Konsolidator A/S
CSE:KONSOL
Average P/S: 21 413.8
2.9
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
117.8
46%
2.6
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.1
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.2
9%
0.7
US
N
NCR Corp
LSE:0K45
52.1
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.7
21%
0.7
P/E Multiple
Earnings Growth PEG
DK
K
Konsolidator A/S
CSE:KONSOL
Average P/E: 1 600.2
Negative Multiple: -5.5
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
419.1
94%
4.5
DE
SAP SE
XETRA:SAP
34.3
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.2
31%
1.1
US
Applovin Corp
NASDAQ:APP
86
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.3
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
20.8
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 261.7
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
44
13%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
K
Konsolidator A/S
CSE:KONSOL
Average EV/EBITDA: 993
Negative Multiple: -12.4
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
516.8
137%
3.8
DE
SAP SE
XETRA:SAP
21
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.9
24%
0.8
US
Applovin Corp
NASDAQ:APP
68.1
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.4
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.5
16%
1
US
N
NCR Corp
LSE:0K45
392
16%
24.5
US
Synopsys Inc
NASDAQ:SNPS
69.6
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
K
Konsolidator A/S
CSE:KONSOL
Average EV/EBIT: 1 334.8
Negative Multiple: -8.4
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
532.7
141%
3.8
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.5
33%
0.8
US
Applovin Corp
NASDAQ:APP
74.1
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17
19%
0.9
US
N
NCR Corp
LSE:0K45
1 147
70%
16.4
US
Synopsys Inc
NASDAQ:SNPS
90.2
49%
1.8