Boozt AB
STO:BOOZT

Watchlist Manager
Boozt AB Logo
Boozt AB
STO:BOOZT
Watchlist
Price: 88.75 SEK -0.73% Market Closed
Market Cap: 5.9B SEK

Relative Value

The Relative Value of one BOOZT stock under the Base Case scenario is 161.37 SEK. Compared to the current market price of 88.75 SEK, Boozt AB is Undervalued by 45%.

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.

BOOZT Relative Value
Base Case
161.37 SEK
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
31
Median 3Y
1
Median 5Y
1.1
Industry
0.6
Forward
0.6
vs History
92
vs Industry
24
Median 3Y
36.7
Median 5Y
39.6
Industry
16.9
Forward
13.4
vs History
52
vs Industry
8
Median 3Y
26.3
Median 5Y
23.4
Industry
8.2
vs History
vs Industry
12
Median 3Y
-47.7
Median 5Y
-34.6
Industry
16.2
vs History
93
vs Industry
27
Median 3Y
2.9
Median 5Y
3.2
Industry
1.6
vs History
92
vs Industry
36
Median 3Y
1
Median 5Y
1.1
Industry
0.7
Forward
0.6
vs History
92
vs Industry
44
Median 3Y
2.5
Median 5Y
2.8
Industry
2.3
vs History
96
vs Industry
31
Median 3Y
13.5
Median 5Y
15.9
Industry
8.4
Forward
6.4
vs History
96
vs Industry
28
Median 3Y
26.9
Median 5Y
30.6
Industry
12.7
Forward
10.8
vs History
52
vs Industry
10
Median 3Y
24
Median 5Y
21.5
Industry
9.4
vs History
11
vs Industry
1
Median 3Y
31.6
Median 5Y
16.5
Industry
13.1
vs History
93
vs Industry
24
Median 3Y
2.1
Median 5Y
2.5
Industry
1.1

Multiples Across Competitors

BOOZT Competitors Multiples
Boozt AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Boozt AB
STO:BOOZT
5.8B SEK 0.7 16.8 7.3 11.7
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.3 32.3 16.4 29.1
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
287.9B USD 2.1 17.2 13.8 13.8
CN
PDD Holdings Inc
NASDAQ:PDD
168.8B USD 3.1 10.8 8 8.2
UY
MercadoLibre Inc
BMV:MELIN
2.5T MXN 5.9 64 36.2 44.2
AR
Mercadolibre Inc
NASDAQ:MELI
129.3B USD 5.8 62.6 35.4 43.3
NL
Prosus NV
AEX:PRX
107.1B EUR 20.6 15.5 3 036.4 3 036.4
CN
Meituan
HKEX:3690
827.7B HKD 2.3 21.3 15.4 19.2
US
DoorDash Inc
NASDAQ:DASH
91.4B USD 8.1 270.2 102.8 326.7
KR
Coupang Inc
NYSE:CPNG
49.5B USD 1.6 192.9 44.5 81.7
P/S Multiple
Revenue Growth P/S to Growth
SE
Boozt AB
STO:BOOZT
Average P/S: 5.3
0.7
6%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.3
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.1
8%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
3.1
18%
0.2
UY
MercadoLibre Inc
BMV:MELIN
5.9
25%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
5.8
25%
0.2
NL
Prosus NV
AEX:PRX
20.6
14%
1.5
CN
Meituan
HKEX:3690
2.3
16%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
8.1
19%
0.4
KR
Coupang Inc
NYSE:CPNG
1.6
14%
0.1
P/E Multiple
Earnings Growth PEG
SE
Boozt AB
STO:BOOZT
Average P/E: 70.4
16.8
20%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
32.3
17%
1.9
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.2
37%
0.5
CN
PDD Holdings Inc
NASDAQ:PDD
10.8
17%
0.6
UY
MercadoLibre Inc
BMV:MELIN
64
36%
1.8
AR
Mercadolibre Inc
NASDAQ:MELI
62.6
36%
1.7
NL
Prosus NV
AEX:PRX
15.5
18%
0.9
CN
Meituan
HKEX:3690
21.3
29%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
270.2
165%
1.6
KR
Coupang Inc
NYSE:CPNG
192.9
126%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Boozt AB
STO:BOOZT
Average EV/EBITDA: 331.6
7.3
12%
0.6
US
Amazon.com Inc
NASDAQ:AMZN
16.4
26%
0.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
205%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.8
17%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
8
21%
0.4
UY
MercadoLibre Inc
BMV:MELIN
36.2
29%
1.2
AR
Mercadolibre Inc
NASDAQ:MELI
35.4
29%
1.2
NL
Prosus NV
AEX:PRX
3 036.4
N/A N/A
CN
Meituan
HKEX:3690
15.4
31%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
102.8
97%
1.1
KR
Coupang Inc
NYSE:CPNG
44.5
61%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Boozt AB
STO:BOOZT
Average EV/EBIT: 361.4
11.7
12%
1
US
Amazon.com Inc
NASDAQ:AMZN
29.1
21%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.8
21%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
8.2
27%
0.3
UY
MercadoLibre Inc
BMV:MELIN
44.2
32%
1.4
AR
Mercadolibre Inc
NASDAQ:MELI
43.3
32%
1.4
NL
Prosus NV
AEX:PRX
3 036.4
N/A N/A
CN
Meituan
HKEX:3690
19.2
34%
0.6
US
D
DoorDash Inc
NASDAQ:DASH
326.7
294%
1.1
KR
Coupang Inc
NYSE:CPNG
81.7
83%
1