R

Rush Factory Oyj
OMXH:RUSH

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

Relative Value

The Relative Value of one RUSH stock under the Base Case scenario is 0.376 EUR. Compared to the current market price of 0.166 EUR, Rush Factory Oyj is Undervalued by 56%.

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
Base Case
0.376 EUR
Undervaluation 56%
Relative Value
Price
R
Worst Case
Base Case
Best Case

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
409.3B USD 9.1 37.3 13.8 31
US
Walt Disney Co
NYSE:DIS
182.7B USD 1.9 14.9 11.2 15.6
LU
Spotify Technology SA
NYSE:SPOT
109.1B USD 5.4 41.8 36.3 38
US
Warner Bros Discovery Inc
NASDAQ:WBD
68.8B USD 1.8 94.8 5.1 74
US
TKO Group Holdings Inc
NYSE:TKO
39.9B USD 9.2 174.3 28.1 42.1
US
Live Nation Entertainment Inc
NYSE:LYV
39B USD 1.5 -706.7 21 31.9
NL
Universal Music Group NV
AEX:UMG
32.1B EUR 2.6 21.1 17.3 17.3
CN
Tencent Music Entertainment Group
NYSE:TME
21.5B USD 4.6 13.6 14 14
FR
Bollore SE
PAR:BOL
12.7B EUR 8.2 -7.5 -11.5 -11
US
Roku Inc
NASDAQ:ROKU
14.9B USD 3.1 168.6 189.7 -4 915.2
P/E Multiple
Earnings Growth PEG
FI
R
Rush Factory Oyj
OMXH:RUSH
Average P/E: 70.8
Negative Multiple: -0.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
37.3
21%
1.8
US
Walt Disney Co
NYSE:DIS
14.9
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
41.8
22%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
94.8
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
174.3
31%
5.6
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -706.7 N/A N/A
NL
Universal Music Group NV
AEX:UMG
21.1
14%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
13.6
22%
0.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.5
-40%
N/A
US
Roku Inc
NASDAQ:ROKU
168.6
94%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
R
Rush Factory Oyj
OMXH:RUSH
Average EV/EBITDA: 37.4
Negative Multiple: -1.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.8
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.2
11%
1
LU
Spotify Technology SA
NYSE:SPOT
36.3
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
28.1
22%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
21
21%
1
NL
Universal Music Group NV
AEX:UMG
17.3
22%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
14
22%
0.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.5 N/A N/A
US
Roku Inc
NASDAQ:ROKU
189.7
149%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
R
Rush Factory Oyj
OMXH:RUSH
Average EV/EBIT: 33
Negative Multiple: -1.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
31
20%
1.6
US
Walt Disney Co
NYSE:DIS
15.6
16%
1
LU
Spotify Technology SA
NYSE:SPOT
38
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
74
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
42.1
29%
1.5
US
Live Nation Entertainment Inc
NYSE:LYV
31.9
22%
1.4
NL
Universal Music Group NV
AEX:UMG
17.3
11%
1.6
CN
Tencent Music Entertainment Group
NYSE:TME
14
23%
0.6
FR
Bollore SE
PAR:BOL
Negative Multiple: -11 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 915.2 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett