Relative Value

The Relative Value of one INJJF stock under the Base Case scenario is hidden USD. Compared to the current market price of 6.57 USD, Intrum AB 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.

INJJF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

INJJF Competitors Multiples
Intrum 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
Intrum AB
OTC:INJJF
6.7B USD 0.4 -4.7 2.8 6.4
US
Cintas Corp
NASDAQ:CTAS
75.9B USD 7.1 40.2 26.3 31.6
US
Copart Inc
NASDAQ:CPRT
37.9B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31B AUD 3.2 24.1 17.1 17.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.8B CAD 4.6 53.8 20.4 29.7
US
RB Global Inc
F:J1F
17.5B EUR 4.5 52.6 19.9 29.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 39.2 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
7.6B USD 3 835 -9.6 -7.7 -7.5
FR
Elis SA
PAR:ELIS
5.9B EUR 1.2 15.6 5.5 14.1
DK
Iss A/S
CSE:ISS
41.8B DKK 0.5 15.2 7.9 10.9
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.9 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
SE
Intrum AB
OTC:INJJF
Average P/S: 351.7
0.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.1
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.1
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.6
5%
0.9
US
RB Global Inc
F:J1F
4.5
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
3 835
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
SE
Intrum AB
OTC:INJJF
Average P/E: 31.6
Negative Multiple: -4.7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.2
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
3.9
AU
Brambles Ltd
ASX:BXB
24.1
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.8
35%
1.5
US
RB Global Inc
F:J1F
52.6
35%
1.5
FR
Spie SA
PAR:SPIE
39.2
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.6 N/A N/A
FR
Elis SA
PAR:ELIS
15.6
15%
1
DK
Iss A/S
CSE:ISS
15.2
14%
1.1
US
I
IAA Inc
F:3NI
19.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Intrum AB
OTC:INJJF
Average EV/EBITDA: 14
2.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.3
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
17.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
20.4
11%
1.9
US
RB Global Inc
F:J1F
19.9
11%
1.8
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
5.5
6%
0.9
DK
Iss A/S
CSE:ISS
7.9
6%
1.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Intrum AB
OTC:INJJF
Average EV/EBIT: 19
6.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.6
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
17.1
9%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.7
9%
3.3
US
RB Global Inc
F:J1F
29.1
9%
3.2
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.5 N/A N/A
FR
Elis SA
PAR:ELIS
14.1
10%
1.4
DK
Iss A/S
CSE:ISS
10.9
7%
1.6
US
I
IAA Inc
F:3NI
16.1
N/A N/A