Diversified Royalty Corp
OTC:BEVFF

Watchlist Manager
Diversified Royalty Corp Logo
Diversified Royalty Corp
OTC:BEVFF
Watchlist
Price: 2.748 USD 1.03% Market Closed
Market Cap: 454.2m USD

Relative Value

The Relative Value of one BEVFF stock under the Base Case scenario is hidden USD. Compared to the current market price of 2.748 USD, Diversified Royalty Corp 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.

BEVFF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
5
Median 3Y
7.8
Median 5Y
8.1
Industry
0.6
Forward
8.5
vs History
26
vs Industry
40
Median 3Y
19.3
Median 5Y
17.7
Industry
17.1
Forward
18.2
vs History
9
vs Industry
30
Median 3Y
13
Median 5Y
12
Industry
8.5
vs History
vs Industry
30
Median 3Y
-16.7
Median 5Y
4.7
Industry
17.6
vs History
1
vs Industry
38
Median 3Y
1.7
Median 5Y
1.7
Industry
1.7
vs History
11
vs Industry
2
Median 3Y
11.9
Median 5Y
12
Industry
0.7
Forward
12.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.3
vs History
4
vs Industry
23
Median 3Y
14.1
Median 5Y
14.3
Industry
8.5
Forward
12.7
vs History
4
vs Industry
35
Median 3Y
14.1
Median 5Y
14.4
Industry
13.1
Forward
14.2
vs History
17
vs Industry
18
Median 3Y
19.9
Median 5Y
18.2
Industry
10
vs History
vs Industry
19
Median 3Y
-11.8
Median 5Y
15.2
Industry
14.2
vs History
1
vs Industry
35
Median 3Y
1.3
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

BEVFF Competitors Multiples
Diversified Royalty Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Diversified Royalty Corp
OTC:BEVFF
641.4m USD 9.3 21.6 17.2 17.2
US
Carvana Co
NYSE:CVNA
87B USD 4.8 138.3 44.9 52.3
US
O'Reilly Automotive Inc
NASDAQ:ORLY
76.5B USD 4.4 30.8 21.2 24.4
US
Autozone Inc
NYSE:AZO
55.1B USD 2.9 22.3 15.3 17.9
ZA
Motus Holdings Ltd
JSE:MTH
21.3B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.4B USD 0.3 11.1 10.7 12
TW
Hotai Motor Co Ltd
TWSE:2207
304.1B TWD 1.2 16.6 23 52.1
US
Lithia Motors Inc
NYSE:LAD
8.1B USD 0.2 9 11 13.1
US
Murphy Usa Inc
NYSE:MUSA
7.6B USD 0.4 16.1 9.7 13.3
US
AutoNation Inc
NYSE:AN
7.6B USD 0.3 11.5 9.8 11.5
DE
AUTO1 Group SE
XETRA:AG1
6.1B EUR 0.8 77.4 36.7 56.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Diversified Royalty Corp
OTC:BEVFF
Average EV/EBITDA: 20
17.2
12%
1.4
US
Carvana Co
NYSE:CVNA
44.9
43%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
21.2
8%
2.7
US
Autozone Inc
NYSE:AZO
15.3
7%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.7
1%
10.7
TW
Hotai Motor Co Ltd
TWSE:2207
23
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
11
3%
3.7
US
Murphy Usa Inc
NYSE:MUSA
9.7
3%
3.2
US
AutoNation Inc
NYSE:AN
9.8
4%
2.4
DE
AUTO1 Group SE
XETRA:AG1
36.7
61%
0.6