Diversified Royalty Corp
OTC:BEVFF

Watchlist Manager
Diversified Royalty Corp Logo
Diversified Royalty Corp
OTC:BEVFF
Watchlist
Price: 2.77 USD 0.24% Market Closed
Market Cap: 457.8m USD

Relative Value

The Relative Value of one BEVFF stock under the Base Case scenario is 2.44 USD. Compared to the current market price of 2.77 USD, Diversified Royalty Corp is Overvalued by 12%.

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
Base Case
2.44 USD
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

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
653.3m USD 9.5 22 17.4 17.4
US
Carvana Co
NYSE:CVNA
96.3B USD 5.3 153.1 49.6 57.7
US
O'Reilly Automotive Inc
NASDAQ:ORLY
80.2B USD 4.6 32.3 22.2 25.5
US
Autozone Inc
NYSE:AZO
58.4B USD 3 23.7 16 18.8
ZA
Motus Holdings Ltd
JSE:MTH
22.3B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.8B USD 0.4 11.5 10.9 12.3
TW
Hotai Motor Co Ltd
TWSE:2207
305.3B TWD 1.3 16.7 22.4 51.4
US
Murphy Usa Inc
NYSE:MUSA
8.3B USD 0.4 17.6 10.4 14.2
US
Lithia Motors Inc
NYSE:LAD
8.1B USD 0.2 9 11 13.1
US
AutoNation Inc
NYSE:AN
7.9B USD 0.3 12 10 11.7
DE
AUTO1 Group SE
XETRA:AG1
6.5B EUR 0.8 81.3 38.5 59.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Diversified Royalty Corp
OTC:BEVFF
Average EV/EBITDA: 20.8
17.4
12%
1.5
US
Carvana Co
NYSE:CVNA
49.6
43%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
22.2
8%
2.8
US
Autozone Inc
NYSE:AZO
16
7%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.9
1%
10.9
TW
Hotai Motor Co Ltd
TWSE:2207
22.4
N/A N/A
US
Murphy Usa Inc
NYSE:MUSA
10.4
3%
3.5
US
Lithia Motors Inc
NYSE:LAD
11
3%
3.7
US
AutoNation Inc
NYSE:AN
10
4%
2.5
DE
AUTO1 Group SE
XETRA:AG1
38.5
61%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Diversified Royalty Corp
OTC:BEVFF
Average EV/EBIT: 28.2
17.4
8%
2.2
US
Carvana Co
NYSE:CVNA
57.7
50%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25.5
8%
3.2
US
Autozone Inc
NYSE:AZO
18.8
8%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.3
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
51.4
N/A N/A
US
Murphy Usa Inc
NYSE:MUSA
14.2
1%
14.2
US
Lithia Motors Inc
NYSE:LAD
13.1
5%
2.6
US
AutoNation Inc
NYSE:AN
11.7
4%
2.9
DE
AUTO1 Group SE
XETRA:AG1
59.5
92%
0.6