Delta Plus Group SA
PAR:ALDLT

Watchlist Manager
Delta Plus Group SA Logo
Delta Plus Group SA
PAR:ALDLT
Watchlist
Price: 49.4 EUR 1.02% Market Closed
Market Cap: 363.6m EUR

Relative Value

The Relative Value of one ALDLT stock under the Base Case scenario is 76.19 EUR. Compared to the current market price of 49.4 EUR, Delta Plus Group SA is Undervalued by 35%.

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.

ALDLT Relative Value
Base Case
76.19 EUR
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
50
Median 3Y
1.2
Median 5Y
1.1
Industry
1.2
Forward
0.9
vs History
69
vs Industry
39
Median 3Y
13.6
Median 5Y
13.2
Industry
17.3
Forward
12
vs History
58
vs Industry
42
Median 3Y
8.7
Median 5Y
8.6
Industry
10.1
vs History
47
vs Industry
4
Median 3Y
19
Median 5Y
16.2
Industry
17
vs History
90
vs Industry
44
Median 3Y
2
Median 5Y
2.3
Industry
1.7
vs History
69
vs Industry
45
Median 3Y
1.5
Median 5Y
1.4
Industry
1.5
Forward
1.1
vs History
69
vs Industry
60
Median 3Y
2.7
Median 5Y
2.7
Industry
4.3
vs History
69
vs Industry
40
Median 3Y
8.7
Median 5Y
8.6
Industry
8.7
Forward
8.6
vs History
69
vs Industry
42
Median 3Y
11
Median 5Y
10.7
Industry
12.7
Forward
9.8
vs History
55
vs Industry
36
Median 3Y
10.8
Median 5Y
10.7
Industry
10.9
vs History
46
vs Industry
28
Median 3Y
15.5
Median 5Y
15.4
Industry
15
vs History
90
vs Industry
41
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2

Multiples Across Competitors

ALDLT Competitors Multiples
Delta Plus Group SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Delta Plus Group SA
PAR:ALDLT
353.7m EUR 0.9 11.4 7.2 9.4
US
MSA Safety Inc
NYSE:MSA
6.8B USD 3.7 24.3 15.7 18.5
CN
Shanghai M&G Stationery Inc
SSE:603899
25.6B CNY 1 19.4 13.4 13.4
US
HNI Corp
NYSE:HNI
3.2B USD 1.2 22.3 10.5 15.2
FR
Societe BIC SA
PAR:BB
2.2B EUR 0.8 8.7 3.8 5.4
JP
Kokuyo Co Ltd
TSE:7984
393.4B JPY 1.1 17.8 8.5 11.1
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Interface Inc
NASDAQ:TILE
1.8B USD 1.3 15.4 9.1 11.6
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 21.6 9.6 14
JP
Okamura Corp
TSE:7994
225B JPY 0.7 10.5 7.1 9.3
US
MillerKnoll Inc
NASDAQ:MLKN
1.3B USD 0.4 -52.7 7.6 11.2
P/E Multiple
Earnings Growth PEG
FR
Delta Plus Group SA
PAR:ALDLT
Average P/E: 17.1
11.4
6%
1.9
US
MSA Safety Inc
NYSE:MSA
24.3
9%
2.7
CN
Shanghai M&G Stationery Inc
SSE:603899
19.4
8%
2.4
US
HNI Corp
NYSE:HNI
22.3
16%
1.4
FR
Societe BIC SA
PAR:BB
8.7
3%
2.9
JP
Kokuyo Co Ltd
TSE:7984
17.8
6%
3
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
15.4
16%
1
US
Pitney Bowes Inc
NYSE:PBI
21.6
N/A N/A
JP
Okamura Corp
TSE:7994
10.5
6%
1.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -52.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Delta Plus Group SA
PAR:ALDLT
Average EV/EBITDA: 9.2
7.2
-1%
N/A
US
MSA Safety Inc
NYSE:MSA
15.7
5%
3.1
CN
Shanghai M&G Stationery Inc
SSE:603899
13.4
15%
0.9
US
HNI Corp
NYSE:HNI
10.5
21%
0.5
FR
Societe BIC SA
PAR:BB
3.8
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.5
11%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Interface Inc
NASDAQ:TILE
9.1
12%
0.8
US
Pitney Bowes Inc
NYSE:PBI
9.6
31%
0.3
JP
Okamura Corp
TSE:7994
7.1
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Delta Plus Group SA
PAR:ALDLT
Average EV/EBIT: 12
9.4
4%
2.3
US
MSA Safety Inc
NYSE:MSA
18.5
6%
3.1
CN
Shanghai M&G Stationery Inc
SSE:603899
13.4
7%
1.9
US
HNI Corp
NYSE:HNI
15.2
11%
1.4
FR
Societe BIC SA
PAR:BB
5.4
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
11.1
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
11.6
16%
0.7
US
Pitney Bowes Inc
NYSE:PBI
14
46%
0.3
JP
Okamura Corp
TSE:7994
9.3
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
11.2
N/A N/A