Relative Value

The Relative Value of one 6XW stock under the Base Case scenario is 14.38 EUR. Compared to the current market price of 3.56 EUR, Bogart SA is Undervalued by 75%.

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.

6XW Relative Value
Base Case
14.38 EUR
Undervaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

6XW Competitors Multiples
Bogart SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Bogart SA
F:6XW
52.2m EUR 0.2 -5.3 4.6 18.5
US
Kenvue Inc
NYSE:KVUE
33.2B USD 2.2 23.2 12.4 15
BR
Natura &Co Holding SA
OTC:NTCOY
7.7B USD 1.3 -4.5 104.2 175.7
KR
APR Co Ltd
KRX:278470
10.3T KRW 8.2 42.8 32.6 36.1
KY
Herbalife Ltd
XMUN:HOO
4.6B EUR 1.1 16.8 11.2 13.3
CN
Mao Geping Cosmetics Co Ltd
HKEX:1318
42.8B HKD 8.5 36.3 21.1 22.3
IL
Oddity Tech Ltd
NASDAQ:ODD
1.9B USD 2.4 16.9 13.7 14.9
CN
Runben Biotechnology Co Ltd
SSE:603193
9.7B CNY 6.3 31.2 29 29
KR
d'Alba Global Co Ltd
KRX:483650
2T KRW 6.4 128 30.3 30.6
CN
Dencare Chongqing Oral Care Co Ltd
SZSE:001328
6.9B CNY 4 38.4 33.5 33.5
IN
Honasa Consumer Ltd
NSE:HONASA
86B INR 4.1 68.5 58 85.8
P/E Multiple
Earnings Growth PEG
FR
Bogart SA
F:6XW
Average P/E: 44.7
Negative Multiple: -5.3
N/A N/A
US
Kenvue Inc
NYSE:KVUE
23.2
31%
0.7
BR
Natura &Co Holding SA
OTC:NTCOY
Negative Multiple: -4.5 N/A N/A
KR
A
APR Co Ltd
KRX:278470
42.8
69%
0.6
KY
H
Herbalife Ltd
XMUN:HOO
16.8
13%
1.3
CN
M
Mao Geping Cosmetics Co Ltd
HKEX:1318
36.3
31%
1.2
IL
O
Oddity Tech Ltd
NASDAQ:ODD
16.9
18%
0.9
CN
Runben Biotechnology Co Ltd
SSE:603193
31.2
N/A N/A
KR
d
d'Alba Global Co Ltd
KRX:483650
128
120%
1.1
CN
D
Dencare Chongqing Oral Care Co Ltd
SZSE:001328
38.4
22%
1.7
IN
H
Honasa Consumer Ltd
NSE:HONASA
68.5
51%
1.3