Relative Value

The Relative Value of one 0RNQ stock under the Base Case scenario is hidden SEK. Compared to the current market price of 274.3 SEK, Mips 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.

0RNQ Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

0RNQ Competitors Multiples
Mips 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
Mips AB
LSE:0RNQ
7.4B SEK 14.2 54.5 42.7 42.7
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 20.3 10.3 13
US
Hasbro Inc
NASDAQ:HAS
13B USD 3 -23.4 15.4 18
JP
Shimano Inc
TSE:7309
1.5T JPY 3.3 30.2 14.3 21.5
UK
Games Workshop Group PLC
LSE:GAW
5.7B GBP 8.7 27.4 17.2 20
US
Mattel Inc
NASDAQ:MAT
6.6B USD 1.3 15.3 9.9 12.7
US
Acushnet Holdings Corp
NYSE:GOLF
5.7B USD 2.3 25.8 17.8 21
CA
BRP Inc
TSX:DOO
7.7B CAD 1 318.6 10.2 18.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
37.8B CNY 2 20.9 16 16
US
Brunswick Corp
NYSE:BC
5.2B USD 1 -38 11.2 21.7
IT
Technogym SpA
MIL:TGYM
3.6B EUR 3.7 37.1 18.2 25.1
P/E Multiple
Earnings Growth PEG
SE
Mips AB
LSE:0RNQ
Average P/E: 61.1
54.5
38%
1.4
JP
Bandai Namco Holdings Inc
TSE:7832
20.3
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -23.4
29%
N/A
JP
Shimano Inc
TSE:7309
30.2
0%
N/A
UK
Games Workshop Group PLC
LSE:GAW
27.4
5%
5.5
US
Mattel Inc
NASDAQ:MAT
15.3
3%
5.1
US
Acushnet Holdings Corp
NYSE:GOLF
25.8
6%
4.3
CA
BRP Inc
TSX:DOO
318.6
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
20.9
26%
0.8
US
Brunswick Corp
NYSE:BC
Negative Multiple: -38 N/A N/A
IT
Technogym SpA
MIL:TGYM
37.1
18%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Mips AB
LSE:0RNQ
Average EV/EBITDA: 16.7
42.7
38%
1.1
JP
Bandai Namco Holdings Inc
TSE:7832
10.3
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
15.4
15%
1
JP
Shimano Inc
TSE:7309
14.3
9%
1.6
UK
Games Workshop Group PLC
LSE:GAW
17.2
4%
4.3
US
Mattel Inc
NASDAQ:MAT
9.9
7%
1.4
US
Acushnet Holdings Corp
NYSE:GOLF
17.8
7%
2.5
CA
BRP Inc
TSX:DOO
10.2
9%
1.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16
38%
0.4
US
Brunswick Corp
NYSE:BC
11.2
14%
0.8
IT
Technogym SpA
MIL:TGYM
18.2
14%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Mips AB
LSE:0RNQ
Average EV/EBIT: 20.9
42.7
41%
1
JP
Bandai Namco Holdings Inc
TSE:7832
13
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
18
16%
1.1
JP
Shimano Inc
TSE:7309
21.5
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
20
4%
5
US
Mattel Inc
NASDAQ:MAT
12.7
3%
4.2
US
Acushnet Holdings Corp
NYSE:GOLF
21
5%
4.2
CA
BRP Inc
TSX:DOO
18.3
12%
1.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16
33%
0.5
US
Brunswick Corp
NYSE:BC
21.7
N/A N/A
IT
Technogym SpA
MIL:TGYM
25.1
17%
1.5