Solar A/S
CSE:SOLAR B

Watchlist Manager
Solar A/S Logo
Solar A/S
CSE:SOLAR B
Watchlist
Price: 191 DKK Market Closed
Market Cap: 1.4B DKK

Relative Value

The Relative Value of one SOLAR B stock under the Base Case scenario is 556.04 DKK. Compared to the current market price of 191 DKK, Solar A/S is Undervalued by 66%.

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.

SOLAR B Relative Value
Base Case
556.04 DKK
Undervaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
80
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
Forward
0.1
vs History
3
vs Industry
40
Median 3Y
13.1
Median 5Y
10.3
Industry
15.2
Forward
87
vs History
88
vs Industry
56
Median 3Y
4.6
Median 5Y
5
Industry
8.6
vs History
vs Industry
35
Median 3Y
6.2
Median 5Y
8.1
Industry
15
vs History
96
vs Industry
45
Median 3Y
1.4
Median 5Y
1.7
Industry
1.2
vs History
96
vs Industry
71
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9
Forward
0.1
vs History
96
vs Industry
73
Median 3Y
1.4
Median 5Y
1.4
Industry
4.4
vs History
85
vs Industry
59
Median 3Y
3.9
Median 5Y
4.2
Industry
9.1
Forward
3.7
vs History
3
vs Industry
41
Median 3Y
8.3
Median 5Y
7.6
Industry
12.1
Forward
15.1
vs History
84
vs Industry
48
Median 3Y
5.9
Median 5Y
5.8
Industry
9.8
vs History
3
vs Industry
28
Median 3Y
11.7
Median 5Y
9.6
Industry
11.4
vs History
96
vs Industry
46
Median 3Y
0.8
Median 5Y
1
Industry
0.9

Multiples Across Competitors

SOLAR B Competitors Multiples
Solar 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
Solar A/S
CSE:SOLAR B
1.4B DKK 0.1 53.7 3.4 13.7
JP
Mitsubishi Corp
TSE:8058
13.9T JPY 0.8 17.4 21.5 47.7
JP
Itochu Corp
TSE:8001
13.2T JPY 0.9 14 13.8 22.7
JP
Mitsui & Co Ltd
TSE:8031
13T JPY 0.9 16 21 36.5
US
United Rentals Inc
NYSE:URI
51.8B USD 3.2 20.5 9 15.9
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.7 28.2 18.4 20.3
US
Fastenal Co
NASDAQ:FAST
48.6B USD 6.1 39.6 27 30
US
W W Grainger Inc
NYSE:GWW
48.8B USD 2.8 28.2 18.4 20.3
JP
Marubeni Corp
TSE:8002
7.2T JPY 0.9 13.9 14.7 22.5
US
Ferguson Enterprises Inc
NYSE:FERG
44.8B USD 1.4 22.9 15.7 17.9
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
Solar A/S
CSE:SOLAR B
Average EV/EBITDA: 16.1
3.4
-2%
N/A
JP
Mitsubishi Corp
TSE:8058
21.5
0%
N/A
JP
Itochu Corp
TSE:8001
13.8
5%
2.8
JP
Mitsui & Co Ltd
TSE:8031
21
4%
5.2
US
United Rentals Inc
NYSE:URI
9
7%
1.3
US
W
WW Grainger Inc
XMUN:GWW
18.4
6%
3.1
US
Fastenal Co
NASDAQ:FAST
27
10%
2.7
US
W W Grainger Inc
NYSE:GWW
18.4
6%
3.1
JP
Marubeni Corp
TSE:8002
14.7
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.7
9%
1.7
JP
Sumitomo Corp
TSE:8053
14
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Solar A/S
CSE:SOLAR B
Average EV/EBIT: 24.5
13.7
-3%
N/A
JP
Mitsubishi Corp
TSE:8058
47.7
N/A N/A
JP
Itochu Corp
TSE:8001
22.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.5
N/A N/A
US
United Rentals Inc
NYSE:URI
15.9
7%
2.3
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
Fastenal Co
NASDAQ:FAST
30
11%
2.7
US
W W Grainger Inc
NYSE:GWW
20.3
6%
3.4
JP
Marubeni Corp
TSE:8002
22.5
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.9
10%
1.8
JP
Sumitomo Corp
TSE:8053
22.1
N/A N/A