Dnxcorp Se
PAR:ALDNX

Watchlist Manager
Dnxcorp Se Logo
Dnxcorp Se
PAR:ALDNX
Watchlist
Price: 14.05 EUR -30.79% Market Closed
Market Cap: 28.1m EUR

Relative Value

The Relative Value of one ALDNX stock under the Base Case scenario is 18.42 EUR. Compared to the current market price of 14.05 EUR, Dnxcorp Se is Undervalued by 24%.

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.

ALDNX Relative Value
Base Case
18.42 EUR
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
43
Median 3Y
1.6
Median 5Y
1.1
Industry
1.6
vs History
60
vs Industry
39
Median 3Y
7.4
Median 5Y
6.6
Industry
18.6
vs History
44
vs Industry
46
Median 3Y
5.6
Median 5Y
4.3
Industry
11.4
vs History
31
vs Industry
36
Median 3Y
6.4
Median 5Y
4.8
Industry
16
vs History
49
vs Industry
28
Median 3Y
2.5
Median 5Y
2
Industry
1.8
vs History
52
vs Industry
48
Median 3Y
1.3
Median 5Y
0.9
Industry
1.7
vs History
52
vs Industry
64
Median 3Y
1.3
Median 5Y
0.9
Industry
3.6
vs History
79
vs Industry
47
Median 3Y
4.1
Median 5Y
3.8
Industry
9.1
vs History
71
vs Industry
44
Median 3Y
4.5
Median 5Y
4.2
Industry
13
vs History
52
vs Industry
48
Median 3Y
4.3
Median 5Y
3.3
Industry
11
vs History
55
vs Industry
44
Median 3Y
4.4
Median 5Y
3.4
Industry
13.5
vs History
61
vs Industry
27
Median 3Y
2.2
Median 5Y
1.8
Industry
1.5

Multiples Across Competitors

ALDNX Competitors Multiples
Dnxcorp Se Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
LU
Dnxcorp Se
PAR:ALDNX
27.8m EUR 1.2 6 2.9 3.2
US
Alphabet Inc
NASDAQ:GOOGL
2.2T USD 6.1 19.7 15.5 17.7
US
Meta Platforms Inc
NASDAQ:META
1.8T USD 10.7 27.3 19.9 24.3
CN
Tencent Holdings Ltd
HKEX:700
4.6T HKD 6.1 20.9 19.6 19.6
JP
LY Corp
XMUN:YOJ
43.2B EUR 3.9 48.6 23 36.5
CN
Kuaishou Technology
HKEX:1024
272.1B HKD 1.9 16.4 9.6 14
CN
Baidu Inc
NASDAQ:BIDU
30.5B USD 1.6 8.6 7.9 7.9
KR
Naver Corp
KRX:035420
37.8T KRW 3.4 20.7 11.7 15.6
JP
Z Holdings Corp
TSE:4689
3.7T JPY 1.9 23.9 14.2 22.6
US
Pinterest Inc
NYSE:PINS
24B USD 6.4 12.6 96.5 107.3
AU
REA Group Ltd
ASX:REA
30.7B AUD 16.6 49.7 39.5 39.5
P/S Multiple
Revenue Growth P/S to Growth
LU
Dnxcorp Se
PAR:ALDNX
Average P/S: 5.4
1.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
6.1
12%
0.5
US
Meta Platforms Inc
NASDAQ:META
10.7
14%
0.8
CN
Tencent Holdings Ltd
HKEX:700
6.1
9%
0.7
JP
L
LY Corp
XMUN:YOJ
3.9
7%
0.6
CN
Kuaishou Technology
HKEX:1024
1.9
10%
0.2
CN
Baidu Inc
NASDAQ:BIDU
1.6
5%
0.3
KR
Naver Corp
KRX:035420
3.4
10%
0.3
JP
Z Holdings Corp
TSE:4689
1.9
7%
0.3
US
Pinterest Inc
NYSE:PINS
6.4
15%
0.4
AU
REA Group Ltd
ASX:REA
16.6
8%
2.1
P/E Multiple
Earnings Growth PEG
LU
Dnxcorp Se
PAR:ALDNX
Average P/E: 23.1
6
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
19.7
13%
1.5
US
Meta Platforms Inc
NASDAQ:META
27.3
10%
2.7
CN
Tencent Holdings Ltd
HKEX:700
20.9
16%
1.3
JP
L
LY Corp
XMUN:YOJ
48.6
N/A N/A
CN
Kuaishou Technology
HKEX:1024
16.4
21%
0.8
CN
Baidu Inc
NASDAQ:BIDU
8.6
9%
1
KR
Naver Corp
KRX:035420
20.7
10%
2.1
JP
Z Holdings Corp
TSE:4689
23.9
N/A N/A
US
Pinterest Inc
NYSE:PINS
12.6
-3%
N/A
AU
REA Group Ltd
ASX:REA
49.7
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LU
Dnxcorp Se
PAR:ALDNX
Average EV/EBITDA: 23.7
2.9
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
15.5
21%
0.7
US
Meta Platforms Inc
NASDAQ:META
19.9
21%
0.9
CN
Tencent Holdings Ltd
HKEX:700
19.6
25%
0.8
JP
L
LY Corp
XMUN:YOJ
23
12%
1.9
CN
Kuaishou Technology
HKEX:1024
9.6
24%
0.4
CN
Baidu Inc
NASDAQ:BIDU
7.9
-3%
N/A
KR
Naver Corp
KRX:035420
11.7
12%
1
JP
Z Holdings Corp
TSE:4689
14.2
12%
1.2
US
Pinterest Inc
NYSE:PINS
96.5
110%
0.9
AU
REA Group Ltd
ASX:REA
39.5
22%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LU
Dnxcorp Se
PAR:ALDNX
Average EV/EBIT: 28
3.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
17.7
13%
1.4
US
Meta Platforms Inc
NASDAQ:META
24.3
12%
2
CN
Tencent Holdings Ltd
HKEX:700
19.6
16%
1.2
JP
L
LY Corp
XMUN:YOJ
36.5
N/A N/A
CN
Kuaishou Technology
HKEX:1024
14
30%
0.5
CN
Baidu Inc
NASDAQ:BIDU
7.9
9%
0.9
KR
Naver Corp
KRX:035420
15.6
14%
1.1
JP
Z Holdings Corp
TSE:4689
22.6
N/A N/A
US
Pinterest Inc
NYSE:PINS
107.3
71%
1.5
AU
REA Group Ltd
ASX:REA
39.5
16%
2.5