DUNI Relative Valuation - Duni AB

Watchlist Manager

Watchlist

Price: 95 SEK -1.14% Market Closed

Market Cap: kr4.5B

	Duni AB STO:DUNI	SE

Multiples-Based Value

The Multiples-Based Value of one DUNI stock under the Base Case scenario is 110.22 SEK. Compared to the current market price of 95 SEK, Duni AB is Undervalued by 14%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

DUNI Multiples-Based Value

Base Case

Undervaluation 14%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE		Duni AB STO:DUNI	4.5B SEK	0.6	14.3	12.2	12.2
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	111.4B CNY	5.1	41.9	33.2	33.2
US		Newell Brands Inc NASDAQ:NWL	1.4B USD	0.2	-5	6.1	9.2
FI	F	Fiskars Oyj Abp OMXH:FSKRS	996.5m EUR	0.9	107.1	8.4	17.8
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	6.8B CNY	2.6	12.2	9.8	9.8
IN	C	Cello World Ltd NSE:CELLO	89.7B INR	3.8	27.9	16.9	19.9
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	6.1B CNY	4	30.5	29.5	29.5
CN	J	Jiangsu Xiuqiang Glasswork Co Ltd SZSE:300160	4.7B CNY	2.8	22.5	15.5	15.5
CN		Chahua Modern Housewares Co Ltd SSE:603615	4.7B CNY	4.5	-276.1	-191.4	-191.4
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	4.4B CNY	2.6	-19.3	-49.8	-49.8
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	4.4B CNY	1.8	-51.9	-100.4	-100.4

				Revenue Growth	P/S to Growth
SE		Duni AB STO:DUNI	Average P/S: 2.6 0.6	3%	0.2
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	5.1	N/A	N/A
US		Newell Brands Inc NASDAQ:NWL	0.2	1%	0.2
FI	F	Fiskars Oyj Abp OMXH:FSKRS	0.9	4%	0.2
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	2.6	23%	0.1
IN	C	Cello World Ltd NSE:CELLO	3.8	12%	0.3
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	4	9%	0.4
CN	J	Jiangsu Xiuqiang Glasswork Co Ltd SZSE:300160	2.8	N/A	N/A
CN		Chahua Modern Housewares Co Ltd SSE:603615	4.5	N/A	N/A
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	2.6	N/A	N/A
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	1.8	12%	0.1

				Earnings Growth	PEG
SE		Duni AB STO:DUNI	Average P/E: 36.6 14.3	9%	1.6
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	41.9	N/A	N/A
US		Newell Brands Inc NASDAQ:NWL	Negative Multiple: -5	N/A	N/A
FI	F	Fiskars Oyj Abp OMXH:FSKRS	107.1	114%	0.9
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	12.2	20%	0.6
IN	C	Cello World Ltd NSE:CELLO	27.9	11%	2.5
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	30.5	8%	3.8
CN	J	Jiangsu Xiuqiang Glasswork Co Ltd SZSE:300160	22.5	N/A	N/A
CN		Chahua Modern Housewares Co Ltd SSE:603615	Negative Multiple: -276.1	N/A	N/A
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	Negative Multiple: -19.3	N/A	N/A
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	Negative Multiple: -51.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
SE		Duni AB STO:DUNI	Average EV/EBITDA: 16.5 12.2	28%	0.4
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	33.2	N/A	N/A
US		Newell Brands Inc NASDAQ:NWL	6.1	4%	1.5
FI	F	Fiskars Oyj Abp OMXH:FSKRS	8.4	11%	0.8
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	9.8	22%	0.4
IN	C	Cello World Ltd NSE:CELLO	16.9	9%	1.9
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	29.5	26%	1.1
CN	J	Jiangsu Xiuqiang Glasswork Co Ltd SZSE:300160	15.5	N/A	N/A
CN		Chahua Modern Housewares Co Ltd SSE:603615	Negative Multiple: -191.4	N/A	N/A
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	Negative Multiple: -49.8	N/A	N/A
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	Negative Multiple: -100.4	93%	N/A

				EBIT Growth	EV/EBIT to Growth
SE		Duni AB STO:DUNI	Average EV/EBIT: 18.4 12.2	12%	1
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	33.2	N/A	N/A
US		Newell Brands Inc NASDAQ:NWL	9.2	6%	1.5
FI	F	Fiskars Oyj Abp OMXH:FSKRS	17.8	23%	0.8
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	9.8	21%	0.5
IN	C	Cello World Ltd NSE:CELLO	19.9	8%	2.5
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	29.5	N/A	N/A
CN	J	Jiangsu Xiuqiang Glasswork Co Ltd SZSE:300160	15.5	N/A	N/A
CN		Chahua Modern Housewares Co Ltd SSE:603615	Negative Multiple: -191.4	N/A	N/A
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	Negative Multiple: -49.8	N/A	N/A
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	Negative Multiple: -100.4	85%	N/A

Duni AB
STO:DUNI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DUNI Competitors Multiples
Duni AB Competitors

See Also

Company

Help

Tools

Stocks

Duni AB STO:DUNI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DUNI Competitors Multiples Duni AB Competitors

See Also

Company

Help

Tools

Stocks

Duni AB
STO:DUNI

DUNI Competitors Multiples
Duni AB Competitors