L

LED iBond International AS
CSE:LEDIBOND

Watchlist Manager
LED iBond International AS
CSE:LEDIBOND
Watchlist
Price: 0.274 DKK -8.67% Market Closed
Market Cap: 10.6m DKK

Relative Value

The Relative Value of one LEDIBOND stock under the Base Case scenario is 0.643 DKK. Compared to the current market price of 0.274 DKK, LED iBond International AS is Undervalued by 57%.

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.

LEDIBOND Relative Value
Base Case
0.643 DKK
Undervaluation 57%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
51
Median 3Y
3.7
Median 5Y
2.6
Industry
1.8
vs History
vs Industry
Median 3Y
-0.6
Median 5Y
-0.9
Industry
23.4
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.9
Industry
15.7
vs History
vs Industry
Median 3Y
-1
Median 5Y
-1.2
Industry
21.4
vs History
vs Industry
6
Median 3Y
0.6
Median 5Y
0.6
Industry
2.1
vs History
57
vs Industry
24
Median 3Y
5.1
Median 5Y
4.5
Industry
1.9
vs History
23
vs Industry
40
Median 3Y
5.4
Median 5Y
2.2
Industry
7.6
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-1.1
Industry
14.9
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-1.1
Industry
18.9
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-2.5
Industry
15.2
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-1.9
Industry
17.8
vs History
15
vs Industry
64
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7

Multiples Across Competitors

LEDIBOND Competitors Multiples
LED iBond International AS Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
LED iBond International AS
CSE:LEDIBOND
10.6m DKK 1.3 -0.8 -1.2 -1.2
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.2T CNY 3.4 23 20.3 20.3
FR
Schneider Electric SE
PAR:SU
132.5B EUR 3.5 31 16.9 20.8
IE
Eaton Corporation PLC
NYSE:ETN
148.8B USD 5.9 37.8 26.7 31.8
CH
Abb Ltd
SIX:ABBN
97.6B CHF 3.7 29.4 19.6 22.4
US
Emerson Electric Co
NYSE:EMR
82.6B USD 4.7 34.5 19.2 29.5
KR
LG Energy Solution Ltd
KRX:373220
85.9T KRW 3.3 -73.8 23.6 109.1
US
Vertiv Holdings Co
NYSE:VRT
49.6B USD 5.9 74.5 29.2 34.7
US
AMETEK Inc
NYSE:AME
41.9B USD 6 29.5 19.4 23.6
US
Rockwell Automation Inc
NYSE:ROK
40.3B USD 5.1 44.7 26.7 36.4
FR
Legrand SA
PAR:LR
32.4B EUR 3.7 27.8 17.3 21.3
P/E Multiple
Earnings Growth PEG
DK
L
LED iBond International AS
CSE:LEDIBOND
Average P/E: 36.9
Negative Multiple: -0.8
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
23
24%
1
FR
Schneider Electric SE
PAR:SU
31
19%
1.6
IE
Eaton Corporation PLC
NYSE:ETN
37.8
16%
2.4
CH
Abb Ltd
SIX:ABBN
29.4
11%
2.7
US
Emerson Electric Co
NYSE:EMR
34.5
27%
1.3
KR
LG Energy Solution Ltd
KRX:373220
Negative Multiple: -73.8 N/A N/A
US
Vertiv Holdings Co
NYSE:VRT
74.5
61%
1.2
US
AMETEK Inc
NYSE:AME
29.5
11%
2.7
US
Rockwell Automation Inc
NYSE:ROK
44.7
16%
2.8
FR
Legrand SA
PAR:LR
27.8
11%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
L
LED iBond International AS
CSE:LEDIBOND
Average EV/EBITDA: 21.9
Negative Multiple: -1.2
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
20.3
34%
0.6
FR
Schneider Electric SE
PAR:SU
16.9
10%
1.7
IE
Eaton Corporation PLC
NYSE:ETN
26.7
12%
2.2
CH
Abb Ltd
SIX:ABBN
19.6
9%
2.2
US
Emerson Electric Co
NYSE:EMR
19.2
12%
1.6
KR
LG Energy Solution Ltd
KRX:373220
23.6
42%
0.6
US
Vertiv Holdings Co
NYSE:VRT
29.2
20%
1.5
US
AMETEK Inc
NYSE:AME
19.4
6%
3.2
US
Rockwell Automation Inc
NYSE:ROK
26.7
12%
2.2
FR
Legrand SA
PAR:LR
17.3
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
L
LED iBond International AS
CSE:LEDIBOND
Average EV/EBIT: 35
Negative Multiple: -1.2
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
20.3
21%
1
FR
Schneider Electric SE
PAR:SU
20.8
12%
1.7
IE
Eaton Corporation PLC
NYSE:ETN
31.8
15%
2.1
CH
Abb Ltd
SIX:ABBN
22.4
10%
2.2
US
Emerson Electric Co
NYSE:EMR
29.5
25%
1.2
KR
LG Energy Solution Ltd
KRX:373220
109.1
121%
0.9
US
Vertiv Holdings Co
NYSE:VRT
34.7
25%
1.4
US
AMETEK Inc
NYSE:AME
23.6
8%
3
US
Rockwell Automation Inc
NYSE:ROK
36.4
14%
2.6
FR
Legrand SA
PAR:LR
21.3
10%
2.1