Distribution Solutions Group Inc
NASDAQ:DSGR

Watchlist Manager
Distribution Solutions Group Inc Logo
Distribution Solutions Group Inc
NASDAQ:DSGR
Watchlist
Price: 24.945 USD 3.21%
Market Cap: 1.2B USD

Relative Value

The Relative Value of one DSGR stock under the Base Case scenario is 43.678 USD. Compared to the current market price of 24.945 USD, Distribution Solutions Group Inc is Undervalued by 43%.

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.

DSGR Relative Value
Base Case
43.678 USD
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
41
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
Forward
0.5
vs History
3
vs Industry
1
Median 3Y
61.4
Median 5Y
47.2
Industry
14
Forward
17.3
vs History
26
vs Industry
12
Median 3Y
17.1
Median 5Y
17.1
Industry
8
vs History
80
vs Industry
36
Median 3Y
7.6
Median 5Y
15.1
Industry
14.6
vs History
80
vs Industry
23
Median 3Y
2.1
Median 5Y
2.4
Industry
1.1
vs History
82
vs Industry
33
Median 3Y
1.2
Median 5Y
1.2
Industry
0.8
Forward
0.9
vs History
49
vs Industry
47
Median 3Y
3.3
Median 5Y
2.8
Industry
4
vs History
84
vs Industry
19
Median 3Y
16.1
Median 5Y
16.4
Industry
8.2
Forward
8.5
vs History
68
vs Industry
8
Median 3Y
31.1
Median 5Y
31
Industry
10.9
Forward
12
vs History
23
vs Industry
8
Median 3Y
22.1
Median 5Y
20.6
Industry
9.4
vs History
3
vs Industry
4
Median 3Y
25.7
Median 5Y
21.1
Industry
10.9
vs History
87
vs Industry
28
Median 3Y
1.3
Median 5Y
1.5
Industry
0.9

Multiples Across Competitors

DSGR Competitors Multiples
Distribution Solutions Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Distribution Solutions Group Inc
NASDAQ:DSGR
1.1B USD 0.6 1 007.5 11.8 24.2
IN
A-1 Acid Ltd
BSE:542012
7.8T INR 3 606.8 447 115.8 747 173.6 -308 224.9
JP
Mitsubishi Corp
TSE:8058
10.9T JPY 0.6 9.9 14.8 37.7
JP
Itochu Corp
TSE:8001
10.3T JPY 0.7 11.9 11.4 18.3
JP
Mitsui & Co Ltd
TSE:8031
8.3T JPY 0.6 8.4 13.9 23.5
US
WW Grainger Inc
XMUN:GWW
44.9B EUR 2.9 26.6 18.2 19.8
US
W W Grainger Inc
NYSE:GWW
50.1B USD 2.9 26.3 17.9 19.6
US
Fastenal Co
NASDAQ:FAST
45B USD 5.9 39.1 26.5 29.6
US
United Rentals Inc
NYSE:URI
42.5B USD 2.7 16.7 7.6 13.3
US
Ferguson Enterprises Inc
NYSE:FERG
33.7B USD 4.8 119.9 84.6 89.6
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 38.3 23.1 32.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Distribution Solutions Group Inc
NASDAQ:DSGR
Average EV/EBITDA: 67 945.8
11.8
N/A N/A
IN
A
A-1 Acid Ltd
BSE:542012
747 173.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
14.8
-2%
N/A
JP
Itochu Corp
TSE:8001
11.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
13.9
2%
6.9
US
W
WW Grainger Inc
XMUN:GWW
18.2
7%
2.6
US
W W Grainger Inc
NYSE:GWW
17.9
7%
2.6
US
Fastenal Co
NASDAQ:FAST
26.5
9%
2.9
US
United Rentals Inc
NYSE:URI
7.6
6%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
84.6
948%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.1
24%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Distribution Solutions Group Inc
NASDAQ:DSGR
Average EV/EBIT: 30.8
24.2
N/A N/A
IN
A
A-1 Acid Ltd
BSE:542012
Negative Multiple: -308 224.9 N/A N/A
JP
Mitsubishi Corp
TSE:8058
37.7
N/A N/A
JP
Itochu Corp
TSE:8001
18.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
23.5
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
19.8
7%
2.8
US
W W Grainger Inc
NYSE:GWW
19.6
7%
2.8
US
Fastenal Co
NASDAQ:FAST
29.6
10%
3
US
United Rentals Inc
NYSE:URI
13.3
4%
3.3
US
Ferguson Enterprises Inc
NYSE:FERG
89.6
961%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
32.5
N/A N/A