R

Rapala VMC Oyj
OMXH:RAP1V

Watchlist Manager
Rapala VMC Oyj
OMXH:RAP1V
Watchlist
Price: 1.205 EUR -0.82%
Market Cap: €47m

Relative Value

The Relative Value of one RAP1V stock under the Base Case scenario is 4.443 EUR. Compared to the current market price of 1.205 EUR, Rapala VMC Oyj is Undervalued by 73%.

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.

RAP1V Relative Value
Base Case
4.443 EUR
Undervaluation 73%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Multiples Across Competitors

RAP1V Competitors Multiples
Rapala VMC Oyj Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Rapala VMC Oyj
OMXH:RAP1V
46.8m EUR 0.2 -9 13.4 13.4
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 23.1 11.3 14.5
US
Hasbro Inc
NASDAQ:HAS
13.3B USD 3 -23.7 15.6 18.2
JP
Shimano Inc
TSE:7309
1.6T JPY 3.4 31 15.1 22.6
UK
Games Workshop Group PLC
LSE:GAW
5.6B GBP 8.7 27.3 17 19.8
US
Mattel Inc
NASDAQ:MAT
6.6B USD 1.3 15.5 10 12.8
US
Acushnet Holdings Corp
NYSE:GOLF
6B USD 2.4 26.7 18.3 21.6
US
Brunswick Corp
NYSE:BC
5.8B USD 1.1 -42.1 12.1 23.4
CA
BRP Inc
TSX:DOO
7.8B CAD 1 318.4 10.1 18.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
37.7B CNY 2 20.9 15.9 15.9
IT
Technogym SpA
MIL:TGYM
3.6B EUR 3.8 37.3 18.2 25.2
P/E Multiple
Earnings Growth PEG
FI
R
Rapala VMC Oyj
OMXH:RAP1V
Average P/E: 62.5
Negative Multiple: -9
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
23.1
7%
3.3
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -23.7
29%
N/A
JP
Shimano Inc
TSE:7309
31
0%
N/A
UK
Games Workshop Group PLC
LSE:GAW
27.3
5%
5.5
US
Mattel Inc
NASDAQ:MAT
15.5
3%
5.2
US
Acushnet Holdings Corp
NYSE:GOLF
26.7
6%
4.5
US
Brunswick Corp
NYSE:BC
Negative Multiple: -42.1 N/A N/A
CA
BRP Inc
TSX:DOO
318.4
N/A N/A
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
20.9
26%
0.8
IT
Technogym SpA
MIL:TGYM
37.3
18%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
R
Rapala VMC Oyj
OMXH:RAP1V
Average EV/EBITDA: 14.3
13.4
14%
1
JP
Bandai Namco Holdings Inc
TSE:7832
11.3
5%
2.3
US
Hasbro Inc
NASDAQ:HAS
15.6
15%
1
JP
Shimano Inc
TSE:7309
15.1
9%
1.7
UK
Games Workshop Group PLC
LSE:GAW
17
4%
4.2
US
Mattel Inc
NASDAQ:MAT
10
7%
1.4
US
Acushnet Holdings Corp
NYSE:GOLF
18.3
7%
2.6
US
Brunswick Corp
NYSE:BC
12.1
14%
0.9
CA
BRP Inc
TSX:DOO
10.1
9%
1.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.9
38%
0.4
IT
Technogym SpA
MIL:TGYM
18.2
14%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
R
Rapala VMC Oyj
OMXH:RAP1V
Average EV/EBIT: 18.7
13.4
45%
0.3
JP
Bandai Namco Holdings Inc
TSE:7832
14.5
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
18.2
16%
1.1
JP
Shimano Inc
TSE:7309
22.6
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
19.8
4%
4.9
US
Mattel Inc
NASDAQ:MAT
12.8
3%
4.3
US
Acushnet Holdings Corp
NYSE:GOLF
21.6
5%
4.3
US
Brunswick Corp
NYSE:BC
23.4
N/A N/A
CA
BRP Inc
TSX:DOO
18.3
12%
1.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
15.9
33%
0.5
IT
Technogym SpA
MIL:TGYM
25.2
17%
1.5