N

Nimbus Group AB (publ)
F:9RN

Watchlist Manager
Nimbus Group AB (publ)
F:9RN
Watchlist
Price: 16.072 EUR -0.35% Market Closed
Market Cap: 43.6m EUR
Section:
 

Relative Value

9RN price has not been updated for more than 6 years. This may indicate that the stock has been delisted.

The Relative Value of one 9RN stock under the Base Case scenario is 33.616 EUR. Compared to the current market price of 16.072 EUR, Nimbus Group AB (publ) is Undervalued by 52%.

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.

9RN Relative Value
Base Case
33.616 EUR
Undervaluation 52%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
35
vs Industry
78
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
33
Median 3Y
4.8
Median 5Y
-1.2
Industry
18.6
Forward
3.1
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
4
Median 3Y
-6.5
Median 5Y
-7
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
12
Median 3Y
-4.3
Median 5Y
-6.6
Industry
19.2
More Details
0.4
P/B
P/B
Price to Book Value
0.4
vs History
83
vs Industry
75
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
35
vs Industry
74
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
Forward
0.3
More Details
3.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.9
vs History
5
vs Industry
47
Median 3Y
2.5
Median 5Y
2.3
Industry
4.3
More Details
37.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
37.7
vs History
15
vs Industry
6
Median 3Y
4.5
Median 5Y
3.8
Industry
11.2
Forward
3.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
34
Median 3Y
4.7
Median 5Y
-3.1
Industry
15.6
Forward
5.1
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
3
Median 3Y
-7.9
Median 5Y
-8.2
Industry
11.9
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-7.6
Industry
13.8
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
78
vs Industry
80
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
More Details

Multiples Across Competitors

9RN Competitors Multiples
Nimbus Group AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Nimbus Group AB (publ)
F:9RN
464.7m EUR 0.3 -4.4 37.7 -8.8
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 20.2 10.3 12.6
US
Hasbro Inc
NASDAQ:HAS
11.6B USD 2.7 -20.8 14 16.3
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 28.1 12.9 19.3
UK
Games Workshop Group PLC
LSE:GAW
6.2B GBP 10.1 31.8 20.1 23.5
US
Mattel Inc
NASDAQ:MAT
6.2B USD 1.2 14.3 9.4 12
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
42.6B CNY 2.3 23.6 23.9 23.9
CA
BRP Inc
TSX:DOO
7.1B CAD 0.9 292 9.5 17.1
US
Brunswick Corp
NYSE:BC
4.9B USD 0.9 -20.4 11.4 22.8
US
Acushnet Holdings Corp
NYSE:GOLF
4.7B USD 1.9 21.3 15.1 17.8
IT
Technogym SpA
MIL:TGYM
3.2B EUR 3.4 33.2 16.3 22.5
P/E Multiple
Earnings Growth PEG
SE
N
Nimbus Group AB (publ)
F:9RN
Average P/E: 58.1
Negative Multiple: -4.4 		N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.2
6%
3.4
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.8
29%
N/A
JP
Shimano Inc
TSE:7309
28.1
1%
28.1
UK
Games Workshop Group PLC
LSE:GAW
31.8
4%
8
US
Mattel Inc
NASDAQ:MAT
14.3
3%
4.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.6
26%
0.9
CA
BRP Inc
TSX:DOO
292
N/A N/A
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.4
39%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
21.3
6%
3.6
IT
Technogym SpA
MIL:TGYM
33.2
18%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
N
Nimbus Group AB (publ)
F:9RN
Average EV/EBITDA: 16.4
37.7
183%
0.2
JP
Bandai Namco Holdings Inc
TSE:7832
10.3
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
14
14%
1
JP
Shimano Inc
TSE:7309
12.9
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
20.1
4%
5
US
Mattel Inc
NASDAQ:MAT
9.4
7%
1.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.9
38%
0.6
CA
BRP Inc
TSX:DOO
9.5
9%
1.1
US
Brunswick Corp
NYSE:BC
11.4
4%
2.8
US
Acushnet Holdings Corp
NYSE:GOLF
15.1
8%
1.9
IT
Technogym SpA
MIL:TGYM
16.3
14%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
N
Nimbus Group AB (publ)
F:9RN
Average EV/EBIT: 18.8
Negative Multiple: -8.8 		N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
12.6
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.3
16%
1
JP
Shimano Inc
TSE:7309
19.3
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
23.5
4%
5.9
US
Mattel Inc
NASDAQ:MAT
12
3%
4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.9
33%
0.7
CA
BRP Inc
TSX:DOO
17.1
12%
1.4
US
Brunswick Corp
NYSE:BC
22.8
7%
3.3
US
Acushnet Holdings Corp
NYSE:GOLF
17.8
5%
3.6
IT
Technogym SpA
MIL:TGYM
22.5
17%
1.3

See Also

Summary
9RN intrinsic value, competitors valuation, and company profile.
DCF Valuation
9RN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
9RN stock valuation using valuation multiples.
Wall Street Estimates
9RN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
9RN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 306,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.