First Time Loading...

Dustin Group AB
OTC:DUSXF

Watchlist Manager
Dustin Group AB Logo
Dustin Group AB
OTC:DUSXF
Watchlist
Price: 12.2265 USD Market Closed
Updated: May 6, 2024

Relative Value

The Relative Value of one DUSXF stock under the Base Case scenario is 34.2495 USD. Compared to the current market price of 12.2265 USD, Dustin Group AB is Undervalued by 64%.

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.

DUSXF Relative Value
Base Case
34.2495 USD
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
68
Median 3Y
0.3
Median 5Y
0.4
Industry
0.6
Forward
0.2
vs History
3
vs Industry
9
Median 3Y
24.1
Median 5Y
19.5
Industry
16.4
Forward
7.5
vs History
50
vs Industry
25
Median 3Y
11.4
Median 5Y
11.3
Industry
8
vs History
vs Industry
12
Median 3Y
10.4
Median 5Y
9.2
Industry
15.7
vs History
90
vs Industry
67
Median 3Y
1.3
Median 5Y
2
Industry
1.6
vs History
80
vs Industry
61
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.4
vs History
84
vs Industry
38
Median 3Y
3.2
Median 5Y
3.5
Industry
2.2
vs History
53
vs Industry
15
Median 3Y
15.1
Median 5Y
16.3
Industry
8.4
Forward
7.6
vs History
60
vs Industry
24
Median 3Y
16
Median 5Y
16.4
Industry
12.7
Forward
12.8
vs History
47
vs Industry
18
Median 3Y
16.9
Median 5Y
16.4
Industry
9.1
vs History
34
vs Industry
11
Median 3Y
28.2
Median 5Y
23.1
Industry
12.6
vs History
84
vs Industry
59
Median 3Y
1
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

DUSXF Competitors Multiples
Dustin Group AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Dustin Group AB
OTC:DUSXF
5.5B USD 0.3 40.6 15.9 15.9
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.3 51.6 20 40.8
ZA
Naspers Ltd
JSE:NPN
769.6B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
196.4B GBP 3 630.6 -36 580.4 -49 164.9 -35 813.4
CN
Alibaba Group Holding Ltd
NYSE:BABA
203.8B USD 1.6 14.8 8 8
CN
Pinduoduo Inc
NASDAQ:PDD
185.6B USD 5.4 22.4 19 19.3
NL
Prosus NV
AEX:PRX
85.8B EUR 17.6 8.4 -237.2 -237.2
CN
Meituan
HKEX:3690
677.9B HKD 2.3 45.4 51.1 51.1
AR
Mercadolibre Inc
NASDAQ:MELI
83.8B USD 5.8 84.9 34.1 43.9
UY
MercadoLibre Inc
BMV:MELIN
1.4T MXN 5.7 84.3 33.8 43.5
US
DoorDash Inc
NYSE:DASH
46.9B USD 5.4 -84.1 -630.1 -74.3
P/E Multiple
Earnings Growth
SE
Dustin Group AB
OTC:DUSXF
Average P/E: 44
40.6
246%
US
Amazon.com Inc
NASDAQ:AMZN
51.6
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 580.4 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
14.8
144%
CN
Pinduoduo Inc
NASDAQ:PDD
22.4
141%
NL
Prosus NV
AEX:PRX
8.4
-13%
CN
Meituan
HKEX:3690
45.4
288%
AR
Mercadolibre Inc
NASDAQ:MELI
84.9
221%
UY
MercadoLibre Inc
BMV:MELIN
84.3
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -84.1 N/A
EV/EBITDA Multiple
EBITDA Growth
SE
Dustin Group AB
OTC:DUSXF
Average EV/EBITDA: 26
15.9
53%
US
Amazon.com Inc
NASDAQ:AMZN
20
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -49 164.9 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
8
44%
CN
Pinduoduo Inc
NASDAQ:PDD
19
199%
NL
Prosus NV
AEX:PRX
Negative Multiple: -237.2 N/A
CN
Meituan
HKEX:3690
51.1
606%
AR
Mercadolibre Inc
NASDAQ:MELI
34.1
127%
UY
MercadoLibre Inc
BMV:MELIN
33.8
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -630.1 N/A
EV/EBIT Multiple
EBIT Growth
SE
Dustin Group AB
OTC:DUSXF
Average EV/EBIT: 31.8
15.9
76%
US
Amazon.com Inc
NASDAQ:AMZN
40.8
155%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -35 813.4 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
8
68%
CN
Pinduoduo Inc
NASDAQ:PDD
19.3
205%
NL
Prosus NV
AEX:PRX
Negative Multiple: -237.2 N/A
CN
Meituan
HKEX:3690
51.1
472%
AR
Mercadolibre Inc
NASDAQ:MELI
43.9
158%
UY
MercadoLibre Inc
BMV:MELIN
43.5
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -74.3 N/A

See Also

Discover More