Clas Ohlson AB
STO:CLAS B

Watchlist Manager
Clas Ohlson AB Logo
Clas Ohlson AB
STO:CLAS B
Watchlist
Price: 361 SEK -4.55% Market Closed
Market Cap: 21.6B SEK

Relative Value

The Relative Value of one CLAS B stock under the Base Case scenario is 310.79 SEK. Compared to the current market price of 361 SEK, Clas Ohlson AB is Overvalued by 14%.

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.

CLAS B Relative Value
Base Case
310.79 SEK
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
22
Median 3Y
1
Median 5Y
0.8
Industry
0.6
Forward
1.8
vs History
14
vs Industry
30
Median 3Y
22.2
Median 5Y
17
Industry
17
Forward
21.4
vs History
4
vs Industry
35
Median 3Y
7.5
Median 5Y
6.5
Industry
8.6
vs History
7
vs Industry
28
Median 3Y
15.5
Median 5Y
14
Industry
17.3
vs History
0
vs Industry
9
Median 3Y
5.5
Median 5Y
3.5
Industry
1.7
vs History
0
vs Industry
24
Median 3Y
1.1
Median 5Y
0.8
Industry
0.7
Forward
1.8
vs History
0
vs Industry
30
Median 3Y
2.7
Median 5Y
2.1
Industry
2.3
vs History
1
vs Industry
21
Median 3Y
13.5
Median 5Y
11.8
Industry
8.5
Forward
10.2
vs History
1
vs Industry
32
Median 3Y
13.6
Median 5Y
12.9
Industry
13.2
Forward
15.2
vs History
6
vs Industry
39
Median 3Y
8.3
Median 5Y
7
Industry
10.1
vs History
3
vs Industry
41
Median 3Y
8.3
Median 5Y
7.7
Industry
14.4
vs History
0
vs Industry
12
Median 3Y
2.4
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

CLAS B Competitors Multiples
Clas Ohlson 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
Clas Ohlson AB
STO:CLAS B
22.9B SEK 1.9 24.3 18.4 18.4
US
Home Depot Inc
NYSE:HD
353B USD 2.1 24.2 15.7 18.6
US
Lowe's Companies Inc
NYSE:LOW
139.4B USD 1.7 20.6 14.2 17.1
ZA
Italtile Ltd
JSE:ITE
10.9B Zac 0 0 0 0
UK
Kingfisher PLC
LSE:KGF
5.6B GBP 0.4 30.2 5.4 10.7
US
Floor & Decor Holdings Inc
NYSE:FND
6.8B USD 1.5 31.5 13.2 24.6
MY
Mr DIY Group M Bhd
KLSE:MRDIY
13.9B MYR 2.9 22.6 12 16.8
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.4B USD 2.8 22.4 11.9 16.7
ZA
Cashbuild Ltd
JSE:CSB
2.9B Zac 0 0 0 0
TH
Home Product Center PCL
SET:HMPRO
83B THB 1.2 13.5 8.4 12
TH
MR. D.I.Y. Holding (Thailand) PCL
SET:MRDIYT
55.1B THB 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Clas Ohlson AB
STO:CLAS B
Average EV/EBITDA: 12.4
18.4
9%
2
US
Home Depot Inc
NYSE:HD
15.7
4%
3.9
US
Lowe's Companies Inc
NYSE:LOW
14.2
5%
2.8
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
5.4
4%
1.3
US
Floor & Decor Holdings Inc
NYSE:FND
13.2
12%
1.1
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
12
4%
3
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
11.9
4%
3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
8%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
8.4
2%
4.2
TH
M
MR. D.I.Y. Holding (Thailand) PCL
SET:MRDIYT
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Clas Ohlson AB
STO:CLAS B
Average EV/EBIT: 16.9
18.4
12%
1.5
US
Home Depot Inc
NYSE:HD
18.6
4%
4.7
US
Lowe's Companies Inc
NYSE:LOW
17.1
5%
3.4
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
10.7
6%
1.8
US
Floor & Decor Holdings Inc
NYSE:FND
24.6
13%
1.9
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
16.8
5%
3.4
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.7
5%
3.3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
14%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
12
0%
N/A
TH
M
MR. D.I.Y. Holding (Thailand) PCL
SET:MRDIYT
Not Available N/A N/A