Irisity AB (publ)
F:69M

Watchlist Manager
Irisity AB (publ) Logo
Irisity AB (publ)
F:69M
Watchlist
Price: 0.011 EUR 10% Market Closed
Market Cap: 739.5k EUR

Relative Value

The Relative Value of one 69M stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.011 EUR, Irisity AB (publ) is hidden .

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.

69M Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
82
Median 3Y
1.9
Median 5Y
3.5
Industry
1.2
Forward
0.1
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-2.3
Industry
17.3
Forward
-0.2
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-9.6
Industry
10.1
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-9.6
Industry
17
vs History
95
vs Industry
89
Median 3Y
0.4
Median 5Y
0.5
Industry
1.7
vs History
93
vs Industry
83
Median 3Y
1.9
Median 5Y
3.5
Industry
1.5
Forward
0
vs History
93
vs Industry
87
Median 3Y
1.9
Median 5Y
3
Industry
4.3
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-2.1
Industry
8.7
Forward
-0.2
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-2.1
Industry
12.7
Forward
-0
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-9.4
Industry
10.9
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-9.4
Industry
15
vs History
93
vs Industry
90
Median 3Y
0.3
Median 5Y
0.4
Industry
1.2

Multiples Across Competitors

69M Competitors Multiples
Irisity AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Irisity AB (publ)
F:69M
739.5k EUR 0.1 -0 -0 -0
UK
Verisure PLC
STO:VSURE
15.1B EUR 3.5 -66.6 11.6 51.1
JP
Secom Co Ltd
TSE:9735
2.6T JPY 2.1 24.7 9 13.7
SE
Securitas AB
STO:SECU B
84.6B SEK 0.5 16.8 7.8 10.9
US
Brinks Co
NYSE:BCO
5.2B USD 1 31 9.7 15.2
JP
Sohgo Security Services Co Ltd
TSE:2331
605.5B JPY 1 19.1 6.6 9.9
SE
Loomis AB
STO:LOOMIS
25.8B SEK 0.8 14.4 4.3 8
US
Geo Group Inc
NYSE:GEO
2.4B USD 1 10.3 9.3 13.6
US
CoreCivic Inc
NYSE:CXW
2.1B USD 1 19.6 9 14.3
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
KR
S1 Corp
KRX:012750
2.5T KRW 0.9 13.6 4 7.1
P/E Multiple
Earnings Growth PEG
SE
Irisity AB (publ)
F:69M
Average P/E: 18.7
Negative Multiple: -0
N/A N/A
UK
Verisure PLC
STO:VSURE
Negative Multiple: -66.6 N/A N/A
JP
Secom Co Ltd
TSE:9735
24.7
10%
2.5
SE
Securitas AB
STO:SECU B
16.8
14%
1.2
US
Brinks Co
NYSE:BCO
31
41%
0.8
JP
Sohgo Security Services Co Ltd
TSE:2331
19.1
14%
1.4
SE
Loomis AB
STO:LOOMIS
14.4
19%
0.8
US
Geo Group Inc
NYSE:GEO
10.3
92%
0.1
US
CoreCivic Inc
NYSE:CXW
19.6
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
KR
S1 Corp
KRX:012750
13.6
7%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Irisity AB (publ)
F:69M
Average EV/EBITDA: 7.9
Negative Multiple: -0
N/A N/A
UK
Verisure PLC
STO:VSURE
11.6
N/A N/A
JP
Secom Co Ltd
TSE:9735
9
4%
2.3
SE
Securitas AB
STO:SECU B
7.8
3%
2.6
US
Brinks Co
NYSE:BCO
9.7
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.6
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.3
4%
1.1
US
Geo Group Inc
NYSE:GEO
9.3
8%
1.2
US
CoreCivic Inc
NYSE:CXW
9
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Irisity AB (publ)
F:69M
Average EV/EBIT: 16
Negative Multiple: -0
N/A N/A
UK
Verisure PLC
STO:VSURE
51.1
N/A N/A
JP
Secom Co Ltd
TSE:9735
13.7
N/A N/A
SE
Securitas AB
STO:SECU B
10.9
5%
2.2
US
Brinks Co
NYSE:BCO
15.2
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
9.9
N/A N/A
SE
Loomis AB
STO:LOOMIS
8
7%
1.1
US
Geo Group Inc
NYSE:GEO
13.6
5%
2.7
US
CoreCivic Inc
NYSE:CXW
14.3
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
7.1
7%
1