A

Alleima AB
STO:ALLEI

Watchlist Manager
Alleima AB
STO:ALLEI
Watchlist
Price: 78.4 SEK 4.32% Market Closed
Market Cap: 19.7B SEK

Relative Value

The Relative Value of one ALLEI stock under the Base Case scenario is 91.97 SEK. Compared to the current market price of 78.4 SEK, Alleima AB is Undervalued by 15%.

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.

ALLEI Relative Value
Base Case
91.97 SEK
Undervaluation 15%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
62
Median 3Y
0.8
Median 5Y
0.8
Industry
1.8
Forward
1
vs History
57
vs Industry
13
Median 3Y
13.4
Median 5Y
13.4
Industry
15.9
Forward
11.8
vs History
40
vs Industry
16
Median 3Y
8.1
Median 5Y
8.1
Industry
9.6
vs History
14
vs Industry
10
Median 3Y
12.9
Median 5Y
12.9
Industry
15.7
vs History
28
vs Industry
46
Median 3Y
1.1
Median 5Y
1.1
Industry
1.5
vs History
25
vs Industry
62
Median 3Y
0.8
Median 5Y
0.8
Industry
2.2
Forward
0.9
vs History
54
vs Industry
46
Median 3Y
4.3
Median 5Y
4.3
Industry
7.1
vs History
54
vs Industry
18
Median 3Y
7.1
Median 5Y
7.1
Industry
10.2
Forward
5.9
vs History
57
vs Industry
15
Median 3Y
10.9
Median 5Y
10.9
Industry
13
Forward
9.8
vs History
37
vs Industry
19
Median 3Y
7.8
Median 5Y
7.8
Industry
10.9
vs History
19
vs Industry
10
Median 3Y
11
Median 5Y
11
Industry
14
vs History
28
vs Industry
50
Median 3Y
0.8
Median 5Y
0.8
Industry
1.4

Multiples Across Competitors

ALLEI Competitors Multiples
Alleima AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Alleima AB
STO:ALLEI
19.6B SEK 1 12.5 6.8 10.1
ZA
Kumba Iron Ore Ltd
JSE:KIO
98.1B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
233.6B BRL 1.1 7.4 4 5.1
UK
Strategic Minerals PLC
LSE:SML
25.5B GBP 11 562.4 -3 959 30 851.4 44 379.2
AU
Fortescue Metals Group Ltd
ASX:FMG
49.7B AUD 2 8.2 5.6 5.6
AU
Fortescue Ltd
XMUN:FVJ
27.8B EUR 1.9 8 5.5 5.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.5T INR 1.4 74.3 13.7 22.3
US
Nucor Corp
NYSE:NUE
28.1B USD 0.9 13.9 6.9 10
LU
ArcelorMittal SA
AEX:MT
23.9B EUR 0.4 20.1 4.7 8
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 69.2 9.9 16.6
JP
Nippon Steel Corp
TSE:5401
3T JPY 0.3 6.4 4.8 7.9
P/S Multiple
Revenue Growth P/S to Growth
SE
A
Alleima AB
STO:ALLEI
Average P/S: 1 157.2
1
5%
0.2
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
2%
N/A
BR
Vale SA
BOVESPA:VALE3
1.1
5%
0.2
UK
S
Strategic Minerals PLC
LSE:SML
11 562.4
N/A N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
2
-7%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
1.9
-7%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
1.4
9%
0.2
US
Nucor Corp
NYSE:NUE
0.9
6%
0.2
LU
ArcelorMittal SA
AEX:MT
0.4
2%
0.2
IN
Tata Steel Ltd
NSE:TATASTEEL
0.9
4%
0.2
JP
Nippon Steel Corp
TSE:5401
0.3
-1%
N/A
P/E Multiple
Earnings Growth PEG
SE
A
Alleima AB
STO:ALLEI
Average P/E: 24.5
12.5
18%
0.7
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-5%
N/A
BR
Vale SA
BOVESPA:VALE3
7.4
14%
0.5
UK
S
Strategic Minerals PLC
LSE:SML
Negative Multiple: -3 959 N/A N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
8.2
-23%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
8
-23%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
74.3
24%
3.1
US
Nucor Corp
NYSE:NUE
13.9
15%
0.9
LU
ArcelorMittal SA
AEX:MT
20.1
53%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
69.2
N/A N/A
JP
Nippon Steel Corp
TSE:5401
6.4
2%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
A
Alleima AB
STO:ALLEI
Average EV/EBITDA: 3 091.3
6.8
16%
0.4
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
14%
N/A
BR
Vale SA
BOVESPA:VALE3
4
9%
0.4
UK
S
Strategic Minerals PLC
LSE:SML
30 851.4
N/A N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.6
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.5
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.7
13%
1.1
US
Nucor Corp
NYSE:NUE
6.9
9%
0.8
LU
ArcelorMittal SA
AEX:MT
4.7
12%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
9.9
20%
0.5
JP
Nippon Steel Corp
TSE:5401
4.8
7%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
A
Alleima AB
STO:ALLEI
Average EV/EBIT: 4 447
10.1
19%
0.5
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
5.1
5%
1
UK
S
Strategic Minerals PLC
LSE:SML
44 379.2
N/A N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.6
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.5
-24%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
22.3
14%
1.6
US
Nucor Corp
NYSE:NUE
10
12%
0.8
LU
ArcelorMittal SA
AEX:MT
8
13%
0.6
IN
Tata Steel Ltd
NSE:TATASTEEL
16.6
32%
0.5
JP
Nippon Steel Corp
TSE:5401
7.9
N/A N/A