Relative Value

The Relative Value of one 8FS stock under the Base Case scenario is 8.52 EUR. Compared to the current market price of 241.8 EUR, Sofina SA is Overvalued by 96%.

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.

8FS Relative Value
Base Case
8.52 EUR
Overvaluation 96%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
11
Median 3Y
-3.9
Median 5Y
4.5
Industry
3.3
vs History
7
vs Industry
26
Median 3Y
-3.8
Median 5Y
4.6
Industry
15.5
vs History
6
vs Industry
17
Median 3Y
28.7
Median 5Y
20.7
Industry
10.3
vs History
6
vs Industry
20
Median 3Y
31.1
Median 5Y
32.7
Industry
12.1
vs History
38
vs Industry
58
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3
vs History
7
vs Industry
11
Median 3Y
-3.8
Median 5Y
4.4
Industry
5
vs History
7
vs Industry
17
Median 3Y
-3.8
Median 5Y
4.4
Industry
7.4
vs History
6
vs Industry
28
Median 3Y
-3.7
Median 5Y
4.5
Industry
14.2
vs History
6
vs Industry
25
Median 3Y
-3.7
Median 5Y
4.5
Industry
14.9
vs History
6
vs Industry
20
Median 3Y
28.3
Median 5Y
20.9
Industry
12.5
vs History
6
vs Industry
20
Median 3Y
28.3
Median 5Y
20.9
Industry
13.3
vs History
38
vs Industry
45
Median 3Y
0.9
Median 5Y
0.9
Industry
1

Multiples Across Competitors

8FS Competitors Multiples
Sofina 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
BE
Sofina SA
F:8FS
9B EUR 19.4 21.7 22.9 22.9
US
Berkshire Hathaway Inc
NYSE:BRK.A
1.1T USD 2.9 16.1 15.8 19.4
SE
Investor AB
STO:INVE B
995.8B SEK 12.3 14.1 43.6 43.6
ZA
Remgro Ltd
JSE:REM
101.5B Zac 0 0 0 0
SE
Industrivarden AB
STO:INDU A
177.8B SEK 12.6 12.9 12.9 12.9
NL
Exor NV
AEX:EXO
14.6B EUR -48.2 -22.5 -35.6 -35.6
MC
HAL Trust
AEX:HAL
12.6B EUR 1 7.3 6.8 6.8
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.2T INR 142.6 14.9 174.6 183.3
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
125.1B SEK 4.3 16.5 22.1 22.1
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.2B EUR 1.1 -26 17.5 110
SA
Kingdom Holding Company SJSC
SAU:4280
29.6B SAR 11.6 17.4 31.4 37.7
P/S Multiple
Revenue Growth P/S to Growth
BE
Sofina SA
F:8FS
Average P/S: 23.1
19.4
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
2.9
2%
1.5
SE
Investor AB
STO:INVE B
12.3
-2%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available N/A N/A
SE
Industrivarden AB
STO:INDU A
12.6
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -48.2 N/A N/A
MC
HAL Trust
AEX:HAL
1
5%
0.2
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
142.6
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
4.3
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
1.1
0%
N/A
SA
Kingdom Holding Company SJSC
SAU:4280
11.6
7%
1.7
P/E Multiple
Earnings Growth PEG
BE
Sofina SA
F:8FS
Average P/E: 15.1
21.7
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
16.1
-18%
N/A
SE
Investor AB
STO:INVE B
14.1
-12%
N/A
ZA
R
Remgro Ltd
JSE:REM
Not Available
-67%
N/A
SE
Industrivarden AB
STO:INDU A
12.9
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -22.5
-66%
N/A
MC
HAL Trust
AEX:HAL
7.3
0%
N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
14.9
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
16.5
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
Negative Multiple: -26
52%
N/A
SA
Kingdom Holding Company SJSC
SAU:4280
17.4
4%
4.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Sofina SA
F:8FS
Average EV/EBITDA: 38.6
22.9
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.8
N/A N/A
SE
Investor AB
STO:INVE B
43.6
41%
1.1
ZA
R
Remgro Ltd
JSE:REM
Not Available N/A N/A
SE
Industrivarden AB
STO:INDU A
12.9
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -35.6 N/A N/A
MC
HAL Trust
AEX:HAL
6.8
5%
1.4
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
174.6
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.1
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
17.5
9%
1.9
SA
Kingdom Holding Company SJSC
SAU:4280
31.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Sofina SA
F:8FS
Average EV/EBIT: 51
22.9
N/A N/A
US
Berkshire Hathaway Inc
NYSE:BRK.A
19.4
-6%
N/A
SE
Investor AB
STO:INVE B
43.6
52%
0.8
ZA
R
Remgro Ltd
JSE:REM
Not Available
4%
N/A
SE
Industrivarden AB
STO:INDU A
12.9
N/A N/A
NL
Exor NV
AEX:EXO
Negative Multiple: -35.6
-66%
N/A
MC
HAL Trust
AEX:HAL
6.8
6%
1.1
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
183.3
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
22.1
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
110
-19%
N/A
SA
Kingdom Holding Company SJSC
SAU:4280
37.7
N/A N/A