Storskogen Group AB (publ)
LSE:0AA9

Watchlist Manager
Storskogen Group AB (publ) Logo
Storskogen Group AB (publ)
LSE:0AA9
Watchlist
Price: 40.6 SEK 252.43% Market Closed
Market Cap: 299.7B SEK

Relative Value

The Relative Value of one 0AA9 stock under the Base Case scenario is 83.39 SEK. Compared to the current market price of 40.6 SEK, Storskogen Group AB (publ) is Undervalued by 51%.

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.

0AA9 Relative Value
Base Case
83.39 SEK
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
32
vs Industry
46
Median 3Y
0.4
Median 5Y
0.5
Industry
0.9
Forward
0.6
vs History
37
vs Industry
15
Median 3Y
12.2
Median 5Y
14.7
Industry
14.1
Forward
14.5
vs History
50
vs Industry
34
Median 3Y
6.1
Median 5Y
6.5
Industry
8.4
vs History
33
vs Industry
18
Median 3Y
2.9
Median 5Y
3.6
Industry
14.2
vs History
35
vs Industry
36
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
vs History
32
vs Industry
48
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
Forward
0.9
vs History
90
vs Industry
37
Median 3Y
3.4
Median 5Y
3.7
Industry
4.6
vs History
45
vs Industry
13
Median 3Y
10.1
Median 5Y
11.2
Industry
9.1
Forward
6.7
vs History
52
vs Industry
18
Median 3Y
11.2
Median 5Y
11.6
Industry
12.6
Forward
11.6
vs History
54
vs Industry
34
Median 3Y
9.1
Median 5Y
9.8
Industry
10.9
vs History
64
vs Industry
31
Median 3Y
11.7
Median 5Y
12.7
Industry
15.8
vs History
33
vs Industry
29
Median 3Y
0.6
Median 5Y
0.7
Industry
0.7

Multiples Across Competitors

0AA9 Competitors Multiples
Storskogen Group AB (publ) 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
Storskogen Group AB (publ)
LSE:0AA9
20B SEK 0.6 18.8 11.7 11.7
US
General Electric Co
NYSE:GE
339.2B USD 7.7 42.1 38.5 44.5
DE
Siemens AG
XETRA:SIE
198.3B EUR 2.5 20.6 17.4 23.9
JP
Hitachi Ltd
TSE:6501
23.3T JPY 2.3 29.3 15 21
US
Honeywell International Inc
NASDAQ:HON
131.7B USD 3.2 21.5 16.1 19.2
US
3M Co
NYSE:MMM
87.8B USD 3.5 25.8 15 18.5
ZA
Bidvest Group Ltd
JSE:BVT
85.4B Zac 0 0 0 0
US
Roper Technologies Inc
F:ROP
39.6B EUR 6 29.4 18 25.4
CN
CITIC Ltd
HKEX:267
359.3B HKD 0.4 5.7 64.3 0
MY
Boustead Holdings Bhd
KLSE:BSTEAD
149B MYR 10 -470.6 394.2 394.2
KR
Samsung C&T Corp
KRX:028260
43.9T KRW 1.1 20.6 10 13.3
P/E Multiple
Earnings Growth PEG
SE
Storskogen Group AB (publ)
LSE:0AA9
Average P/E: 23.8
18.8
N/A N/A
US
General Electric Co
NYSE:GE
42.1
12%
3.5
DE
Siemens AG
XETRA:SIE
20.6
4%
5.2
JP
Hitachi Ltd
TSE:6501
29.3
21%
1.4
US
Honeywell International Inc
NASDAQ:HON
21.5
9%
2.4
US
3M Co
NYSE:MMM
25.8
6%
4.3
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
12%
N/A
US
R
Roper Technologies Inc
F:ROP
29.4
18%
1.6
CN
CITIC Ltd
HKEX:267
5.7
5%
1.1
MY
B
Boustead Holdings Bhd
KLSE:BSTEAD
Negative Multiple: -470.6 N/A N/A
KR
Samsung C&T Corp
KRX:028260
20.6
9%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Storskogen Group AB (publ)
LSE:0AA9
Average EV/EBITDA: 60
11.7
-3%
N/A
US
General Electric Co
NYSE:GE
38.5
24%
1.6
DE
Siemens AG
XETRA:SIE
17.4
15%
1.2
JP
Hitachi Ltd
TSE:6501
15
12%
1.2
US
Honeywell International Inc
NASDAQ:HON
16.1
7%
2.3
US
3M Co
NYSE:MMM
15
7%
2.1
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
7%
N/A
US
R
Roper Technologies Inc
F:ROP
18
10%
1.8
CN
CITIC Ltd
HKEX:267
64.3
103%
0.6
MY
B
Boustead Holdings Bhd
KLSE:BSTEAD
394.2
N/A N/A
KR
Samsung C&T Corp
KRX:028260
10
11%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Storskogen Group AB (publ)
LSE:0AA9
Average EV/EBIT: 63.5
11.7
9%
1.3
US
General Electric Co
NYSE:GE
44.5
27%
1.6
DE
Siemens AG
XETRA:SIE
23.9
18%
1.3
JP
Hitachi Ltd
TSE:6501
21
N/A N/A
US
Honeywell International Inc
NASDAQ:HON
19.2
8%
2.4
US
3M Co
NYSE:MMM
18.5
9%
2.1
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
11%
N/A
US
R
Roper Technologies Inc
F:ROP
25.4
11%
2.3
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
MY
B
Boustead Holdings Bhd
KLSE:BSTEAD
394.2
N/A N/A
KR
Samsung C&T Corp
KRX:028260
13.3
12%
1.1