Rias A/S
CSE:RIAS B

Watchlist Manager
Rias A/S Logo
Rias A/S
CSE:RIAS B
Watchlist
Price: 675 DKK 0.75% Market Closed
Market Cap: kr155.7m

Relative Value

The Relative Value of one RIAS B stock under the Base Case scenario is 637.64 DKK. Compared to the current market price of 675 DKK, Rias A/S is Overvalued by 6%.

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.

RIAS B Relative Value
Base Case
637.64 DKK
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

RIAS B Competitors Multiples
Rias 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
Rias A/S
CSE:RIAS B
155.7m DKK 0.5 16.2 5.6 9.4
JP
Mitsubishi Corp
TSE:8058
19.7T JPY 1.1 26.9 28.5 53.6
JP
Itochu Corp
TSE:8001
17.1T JPY 1.1 18.4 17.4 28.7
JP
Mitsui & Co Ltd
TSE:8031
17T JPY 1.2 19.8 24.4 40
JP
Marubeni Corp
TSE:8002
9.5T JPY 1.1 18.5 22.7 40.1
US
W W Grainger Inc
NYSE:GWW
54.1B USD 3 31.6 20.3 22.3
US
WW Grainger Inc
XMUN:GWW
46.3B EUR 3 31.7 20.3 22.4
US
Fastenal Co
NASDAQ:FAST
53.2B USD 6.4 41.8 28.6 31.7
US
United Rentals Inc
NYSE:URI
51.8B USD 3.2 20.9 9.1 16.2
US
Ferguson Enterprises Inc
NYSE:FERG
50.4B USD 1.6 24.8 16.9 19.2
JP
Sumitomo Corp
TSE:8053
7.6T JPY 1 13.7 16 25.6
P/E Multiple
Earnings Growth PEG
DK
Rias A/S
CSE:RIAS B
Average P/E: 24
16.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
26.9
2%
13.5
JP
Itochu Corp
TSE:8001
18.4
8%
2.3
JP
Mitsui & Co Ltd
TSE:8031
19.8
3%
6.6
JP
Marubeni Corp
TSE:8002
18.5
7%
2.6
US
W W Grainger Inc
NYSE:GWW
31.6
14%
2.3
US
W
WW Grainger Inc
XMUN:GWW
31.7
14%
2.3
US
Fastenal Co
NASDAQ:FAST
41.8
10%
4.2
US
United Rentals Inc
NYSE:URI
20.9
14%
1.5
US
Ferguson Enterprises Inc
NYSE:FERG
24.8
12%
2.1
JP
Sumitomo Corp
TSE:8053
13.7
5%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Rias A/S
CSE:RIAS B
Average EV/EBITDA: 19.1
5.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
28.5
3%
9.5
JP
Itochu Corp
TSE:8001
17.4
6%
2.9
JP
Mitsui & Co Ltd
TSE:8031
24.4
6%
4.1
JP
Marubeni Corp
TSE:8002
22.7
2%
11.4
US
W W Grainger Inc
NYSE:GWW
20.3
11%
1.8
US
W
WW Grainger Inc
XMUN:GWW
20.3
11%
1.8
US
Fastenal Co
NASDAQ:FAST
28.6
10%
2.9
US
United Rentals Inc
NYSE:URI
9.1
9%
1
US
Ferguson Enterprises Inc
NYSE:FERG
16.9
8%
2.1
JP
Sumitomo Corp
TSE:8053
16
2%
8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Rias A/S
CSE:RIAS B
Average EV/EBIT: 28.1
9.4
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.6
N/A N/A
JP
Itochu Corp
TSE:8001
28.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
40
N/A N/A
JP
Marubeni Corp
TSE:8002
40.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
22.3
11%
2
US
W
WW Grainger Inc
XMUN:GWW
22.4
11%
2
US
Fastenal Co
NASDAQ:FAST
31.7
10%
3.2
US
United Rentals Inc
NYSE:URI
16.2
10%
1.6
US
Ferguson Enterprises Inc
NYSE:FERG
19.2
10%
1.9
JP
Sumitomo Corp
TSE:8053
25.6
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