Embellence Group AB (publ)
F:9P7
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Q
|
Qleanair AB
STO:QAIR
|
SE |
|
Shandong Jinling Mining Co Ltd
SZSE:000655
|
CN |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (6), the stock would be worth €2.91 (9% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.6 | €3.19 |
0%
|
| 3-Year Average | 6 | €2.91 |
-9%
|
| 5-Year Average | 5.8 | €2.8 |
-12%
|
| Industry Average | 10.9 | €5.22 |
+64%
|
| Country Average | 14.9 | €7.15 |
+124%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€862.5m
|
/ |
Jan 2026
kr134m
|
= |
|
|
€862.5m
|
/ |
Dec 2026
kr147m
|
= |
|
|
€862.5m
|
/ |
Dec 2027
kr158.3m
|
= |
|
|
€862.5m
|
/ |
Dec 2028
kr171.7m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| SE |
E
|
Embellence Group AB (publ)
F:9P7
|
847.4m EUR | 6.6 | 12.3 | |
| US |
|
Tempur Sealy International Inc
NYSE:TPX
|
14.3B USD | 21 | 36.8 | |
| US |
|
Mohawk Industries Inc
NYSE:MHK
|
6.7B USD | 5.5 | 18.1 | |
| CN |
|
Oppein Home Group Inc
SSE:603833
|
30.1B CNY | 11.8 | 12.6 | |
| CN |
|
Jason Furniture Hangzhou Co Ltd
SSE:603816
|
25.7B CNY | 11.8 | 16.1 | |
| TW |
|
Nien Made Enterprise Co Ltd
TWSE:8464
|
110.9B TWD | 9.6 | 16.8 | |
| CN |
H
|
HHC Changzhou Corp
SZSE:301061
|
16.2B CNY | 13.5 | 17.1 | |
| HK |
|
Man Wah Holdings Ltd
HKEX:1999
|
16.6B HKD | 4.1 | 7.8 | |
| CN |
|
A-Zenith Home Furnishings Co Ltd
SSE:603389
|
13.5B CNY | -177.5 | -142.4 | |
| CN |
|
Suofeiya Home Collection Co Ltd
SZSE:002572
|
12.5B CNY | 9.4 | 13.9 | |
| CN |
|
Fsilon Furnishing and Construction Materials Corp
SSE:605318
|
11.4B CNY | -335.5 | -374.4 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 9.4 |
| Median | 14.9 |
| 70th Percentile | 19.4 |
| Max | 4 325.3 |
Other Multiples
Embellence Group AB (publ)
Glance View
Embellence Group AB acquires, owns and develops brands in wallpaper, textiles, rugs and other interior decoration. The company is headquartered in Boras, Vastra Gotalands and currently employs 236 full-time employees. The company went IPO on 2021-03-24. Embellence Group’s brand portfolio comprises Cole & Son Ltd, Wall&deco Srl, Borastapeter AB, Artscape Inc and Pappelina AB. Artscape specializes in the designing and manufacturing of decorative and privacy window films; Pappelina is an international brand that offers premium plastic rugs; Wall&deco offers a design service with various levels of customization, ranging from the adaptation of colors and sizes of the graphics in the collection, to the development of entirely new subjects created specifically for the customer; Borastapeter is a brand of wall coverings; while Cole & Son is known for its authentic wallpapers based on traditional and modern British design. The Company’s subsidiaries also include a property management company, Fastighetsbolaget Borosan AB.
