A

Athena Consumer Acquisition Corp
F:V8D

Watchlist Manager
Athena Consumer Acquisition Corp
F:V8D
Watchlist
Price: 8.1 EUR Market Closed
Market Cap: 84.2m EUR

Relative Value

The Relative Value of one V8D stock under the Base Case scenario is 670.95 EUR. Compared to the current market price of 8.1 EUR, Athena Consumer Acquisition Corp is Undervalued by 99%.

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.

V8D Relative Value
Base Case
670.95 EUR
Undervaluation 99%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2
vs History
91
vs Industry
Median 3Y
0.3
Median 5Y
0.2
Industry
18.2
vs History
75
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
11.1
vs History
42
vs Industry
Median 3Y
-0.2
Median 5Y
0
Industry
14.3
vs History
51
vs Industry
Median 3Y
0
Median 5Y
0
Industry
1.7
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
-0.1
Industry
3.1
vs History
vs Industry
Median 3Y
-0.2
Median 5Y
-0.2
Industry
6.8
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-1.6
Industry
11
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-3.1
Industry
13.3
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-2.7
Industry
11.3
vs History
vs Industry
Median 3Y
-8.4
Median 5Y
-7.9
Industry
12.2
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
-0.1
Industry
1.7

Multiples Across Competitors

V8D Competitors Multiples
Athena Consumer Acquisition Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Athena Consumer Acquisition Corp
F:V8D
84.2m EUR 0 0.1 -1.3 -2.2
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
Suncast Solar Energy Inc
OTC:SUNC
513.9T USD 232 643 252.8 3 421 187 861.8 -615 404 093 -490 467 135.3
US
Music Licensing Inc
OTC:SONG
500.2B USD 3 881.3 -9 191.7 -9 231.3 -9 231.3
US
GE Vernova LLC
NYSE:GEV
179.6B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
IN
SAB Industries Ltd
BSE:539112
8.9T INR 22 236.2 32 834.5 181 985.6 194 874.1
NL
Nepi Rockcastle NV
JSE:NRP
86.4B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
38.6B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
44.2B USD 23.2 126.5 150.3 159.4
US
Coupang Inc
F:788
35.8B EUR 1.3 108.2 28.9 47.5
P/S Multiple
Revenue Growth P/S to Growth
US
A
Athena Consumer Acquisition Corp
F:V8D
Average P/S: 33 238 535.2
0
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
232 643 252.8
N/A N/A
US
Music Licensing Inc
OTC:SONG
3 881.3
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
11%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
22 236.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
17%
N/A
US
R
Reddit Inc
NYSE:RDDT
23.2
44%
0.5
US
Coupang Inc
F:788
1.3
16%
0.1
P/E Multiple
Earnings Growth PEG
US
A
Athena Consumer Acquisition Corp
F:V8D
Average P/E: 570 204 158.6
0.1
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
3 421 187 861.8
N/A N/A
US
Music Licensing Inc
OTC:SONG
Negative Multiple: -9 191.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
49%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
32 834.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
85%
N/A
US
R
Reddit Inc
NYSE:RDDT
126.5
N/A N/A
US
Coupang Inc
F:788
108.2
121%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
A
Athena Consumer Acquisition Corp
F:V8D
Average EV/EBITDA: 46 395.5
Negative Multiple: -1.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
Negative Multiple: -615 404 093 N/A N/A
US
Music Licensing Inc
OTC:SONG
Negative Multiple: -9 231.3 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
181 985.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
150.3
N/A N/A
US
Coupang Inc
F:788
28.9
57%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
A
Athena Consumer Acquisition Corp
F:V8D
Average EV/EBIT: 49 654.6
Negative Multiple: -2.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
S
Suncast Solar Energy Inc
OTC:SUNC
Negative Multiple: -490 467 135.3 N/A N/A
US
Music Licensing Inc
OTC:SONG
Negative Multiple: -9 231.3 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
93%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
194 874.1
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-1%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
159.4
N/A N/A
US
Coupang Inc
F:788
47.5
78%
0.6