Nordrest Holding AB
F:XZ5

Watchlist Manager
Nordrest Holding AB Logo
Nordrest Holding AB
F:XZ5
Watchlist
Price: 22.85 EUR -5.77%
Market Cap: €290.9m

Relative Value

The Relative Value of one XZ5 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 22.85 EUR, Nordrest Holding AB is hidden .

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.

XZ5 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

XZ5 Competitors Multiples
Nordrest Holding AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Nordrest Holding AB
F:XZ5
315.6m EUR 1.4 22.5 154.7 154.7
US
McDonald's Corp
NYSE:MCD
217.9B USD 8.3 25.9 17.8 21
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
108.9B USD 2.9 58.7 22.4 33.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
53.7B USD 4.6 35 22.7 26.8
UK
Compass Group PLC
LSE:CPG
37.9B GBP 0.8 20.4 11 14.1
US
Yum! Brands Inc
NYSE:YUM
42.7B USD 5.3 29.5 19 20.5
CA
Restaurant Brands International Inc
NYSE:QSR
31.2B USD 3.4 33.8 16.1 18.2
IN
Eternal Ltd
NSE:ETERNAL
2.3T INR 7.4 1 252.5 388.8 -359.5
US
Darden Restaurants Inc
NYSE:DRI
23.7B USD 1.9 21.1 13.8 18.9
CN
MIXUE Group
HKEX:2097
163.6B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Nordrest Holding AB
F:XZ5
Average EV/EBITDA: 445.2
154.7
30%
5.2
US
McDonald's Corp
NYSE:MCD
17.8
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
22.4
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.7
8%
2.8
UK
Compass Group PLC
LSE:CPG
11
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.1
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
388.8
116%
3.4
US
Darden Restaurants Inc
NYSE:DRI
13.8
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Nordrest Holding AB
F:XZ5
Average EV/EBIT: 562.1
154.7
22%
7
US
McDonald's Corp
NYSE:MCD
21
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
33.5
18%
1.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.8
7%
3.8
UK
Compass Group PLC
LSE:CPG
14.1
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
20.5
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.2
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -359.5 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.9
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A