R

Rush Factory Oyj
OMXH:RUSH

Watchlist Manager
Rush Factory Oyj
OMXH:RUSH
Watchlist
Price: 0.166 EUR 2.47%
Market Cap: 391.8k EUR

Relative Value

The Relative Value of one RUSH stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.166 EUR, Rush Factory Oyj 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.

RUSH Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
59
Median 3Y
0.5
Median 5Y
0.7
Industry
1.5
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-1.6
Industry
17.2
Forward
-0.3
vs History
26
vs Industry
40
Median 3Y
1.9
Median 5Y
-4.1
Industry
11.1
vs History
vs Industry
22
Median 3Y
-5.7
Median 5Y
-9.1
Industry
15.4
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-0.8
Industry
1.8
vs History
39
vs Industry
49
Median 3Y
0.9
Median 5Y
1
Industry
1.6
vs History
42
vs Industry
53
Median 3Y
1.5
Median 5Y
1.5
Industry
3.5
vs History
vs Industry
15
Median 3Y
-2.4
Median 5Y
-2.6
Industry
8.9
Forward
-0.8
vs History
vs Industry
0
Median 3Y
-2.2
Median 5Y
-2.4
Industry
12.7
Forward
-0.8
vs History
26
vs Industry
32
Median 3Y
4.2
Median 5Y
-5.3
Industry
10.5
vs History
26
vs Industry
21
Median 3Y
7.6
Median 5Y
-3.1
Industry
12.7
vs History
95
vs Industry
47
Median 3Y
0.9
Median 5Y
1.3
Industry
1.4

Multiples Across Competitors

RUSH Competitors Multiples
Rush Factory 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
Rush Factory Oyj
OMXH:RUSH
391.9k EUR 0.5 -0.3 -1.7 -1.4
US
Netflix Inc
NASDAQ:NFLX
383.6B USD 8.8 36.8 13.5 30.7
US
Walt Disney Co
NYSE:DIS
207.9B USD 2.2 16.8 12.4 17.2
LU
Spotify Technology SA
NYSE:SPOT
113.9B USD 5.8 69.6 42.8 45.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.1B USD 1.9 144.6 5 56.8
NL
Universal Music Group NV
AEX:UMG
39B EUR 2.6 6.9 8.2 8.2
US
TKO Group Holdings Inc
NYSE:TKO
39.4B USD 9.1 172.3 29.1 41.7
US
Live Nation Entertainment Inc
NYSE:LYV
34.2B USD 1.4 106.1 17.5 25.7
CN
Tencent Music Entertainment Group
NYSE:TME
27B USD 5.9 17.4 18 18
US
Roku Inc
NASDAQ:ROKU
16.1B USD 3.5 -581.4 -172.7 -124.5
US
Warner Music Group Corp
NASDAQ:WMG
15.5B USD 2.3 43 14.8 20.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
R
Rush Factory Oyj
OMXH:RUSH
Average EV/EBITDA: 17.9
Negative Multiple: -1.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.4
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
42.8
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.1
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.5
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -172.7 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
14.8
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
R
Rush Factory Oyj
OMXH:RUSH
Average EV/EBIT: 29.4
Negative Multiple: -1.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.7
25%
1.2
US
Walt Disney Co
NYSE:DIS
17.2
17%
1
LU
Spotify Technology SA
NYSE:SPOT
45.1
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.8
57%
1
NL
Universal Music Group NV
AEX:UMG
8.2
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.7
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.7
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -124.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
20.9
19%
1.1