Dustin Group AB
STO:DUST

Watchlist Manager
Dustin Group AB Logo
Dustin Group AB
STO:DUST
Watchlist
Price: 1.888 SEK 1.67% Market Closed
Market Cap: 2.6B SEK

Relative Value

The Relative Value of one DUST stock under the Base Case scenario is 5.994 SEK. Compared to the current market price of 1.888 SEK, Dustin Group AB is Undervalued by 69%.

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.

DUST Relative Value
Base Case
5.994 SEK
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
88
Median 3Y
0.1
Median 5Y
0.2
Industry
0.6
Forward
0.1
vs History
vs Industry
11
Median 3Y
12
Median 5Y
12.5
Industry
17.1
Forward
10.1
vs History
vs Industry
29
Median 3Y
3.7
Median 5Y
5
Industry
8.5
vs History
vs Industry
12
Median 3Y
-1.6
Median 5Y
2.1
Industry
17.6
vs History
77
vs Industry
83
Median 3Y
0.5
Median 5Y
0.7
Industry
1.7
vs History
82
vs Industry
72
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
Forward
0.2
vs History
80
vs Industry
52
Median 3Y
2
Median 5Y
2.3
Industry
2.3
vs History
77
vs Industry
9
Median 3Y
12.5
Median 5Y
11.6
Industry
8.5
Forward
6.9
vs History
9
vs Industry
12
Median 3Y
16.4
Median 5Y
12.9
Industry
13.1
Forward
18.9
vs History
vs Industry
20
Median 3Y
6.5
Median 5Y
12.2
Industry
10
vs History
vs Industry
13
Median 3Y
-8.5
Median 5Y
8.9
Industry
14.2
vs History
80
vs Industry
77
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

DUST Competitors Multiples
Dustin Group 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
Dustin Group AB
STO:DUST
2.6B SEK 0.1 -1 8.9 75.9
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.8 34.1 18.6 33.7
ZA
Naspers Ltd
JSE:NPN
888.8B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
365.9B USD 2.5 20.4 21.1 21.1
CN
PDD Holdings Inc
NASDAQ:PDD
171.8B USD 2.9 11.8 8.4 8.4
NL
Prosus NV
AEX:PRX
127.6B EUR 21.8 11.1 617.7 617.7
AR
Mercadolibre Inc
NASDAQ:MELI
109.5B USD 4.2 52.7 27.6 34.1
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.2 52.6 27.5 33.9
US
DoorDash Inc
NASDAQ:DASH
95.8B USD 7.6 111 71.6 135.6
CN
Meituan
HKEX:3690
617.2B HKD 1.5 -278.9 -172.7 -172.7
CN
JD.Com Inc
HKEX:9618
355.2B HKD 0.2 9.9 10.3 10.3
P/S Multiple
Revenue Growth P/S to Growth
SE
Dustin Group AB
STO:DUST
Average P/S: 4.9
0.1
5%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.5
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.9
13%
0.2
NL
Prosus NV
AEX:PRX
21.8
27%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
4.2
30%
0.1
UY
MercadoLibre Inc
BMV:MELIN
4.2
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.6
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
SE
Dustin Group AB
STO:DUST
Average P/E: 37.9
Negative Multiple: -1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.1
22%
1.6
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.4
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.8
10%
1.2
NL
Prosus NV
AEX:PRX
11.1
3%
3.7
AR
Mercadolibre Inc
NASDAQ:MELI
52.7
32%
1.6
UY
MercadoLibre Inc
BMV:MELIN
52.6
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
111
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -278.9
2%
N/A
CN
JD.Com Inc
HKEX:9618
9.9
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Dustin Group AB
STO:DUST
Average EV/EBITDA: 90.2
8.9
20%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
18.6
28%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.1
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.4
13%
0.6
NL
Prosus NV
AEX:PRX
617.7
75%
8.2
AR
Mercadolibre Inc
NASDAQ:MELI
27.6
31%
0.9
UY
MercadoLibre Inc
BMV:MELIN
27.5
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
71.6
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -172.7
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Dustin Group AB
STO:DUST
Average EV/EBIT: 107.8
75.9
101%
0.8
US
Amazon.com Inc
NASDAQ:AMZN
33.7
23%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
21.1
14%
1.5
CN
PDD Holdings Inc
NASDAQ:PDD
8.4
13%
0.6
NL
Prosus NV
AEX:PRX
617.7
97%
6.4
AR
Mercadolibre Inc
NASDAQ:MELI
34.1
31%
1.1
UY
MercadoLibre Inc
BMV:MELIN
33.9
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
135.6
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -172.7
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.3
4%
2.6