F

Freemelt Holding AB (publ)
STO:FREEM

Watchlist Manager
Freemelt Holding AB (publ)
STO:FREEM
Watchlist
Price: 1.55 SEK 8.01%
Market Cap: 292.6m SEK

Relative Value

The Relative Value of one FREEM stock under the Base Case scenario is hidden SEK. Compared to the current market price of 1.55 SEK, Freemelt Holding AB (publ) is hidden .

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.

FREEM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
45
vs Industry
4
Median 3Y
8.7
Median 5Y
5.9
Industry
1.8
Forward
4.1
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-4.9
Industry
22.7
Forward
-2.9
vs History
vs Industry
Median 3Y
-9.1
Median 5Y
-16
Industry
15.4
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-7.6
Industry
21.8
vs History
10
vs Industry
67
Median 3Y
1.1
Median 5Y
0.9
Industry
2.1
vs History
43
vs Industry
5
Median 3Y
7.4
Median 5Y
4.9
Industry
1.9
Forward
3.4
vs History
43
vs Industry
4
Median 3Y
30.5
Median 5Y
22.4
Industry
6.8
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-10.8
Industry
13.1
Forward
-8.6
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-4.2
Industry
17.6
Forward
-3.8
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-13.5
Industry
15.7
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-6.7
Industry
19.5
vs History
10
vs Industry
57
Median 3Y
1
Median 5Y
0.9
Industry
1.5

Multiples Across Competitors

FREEM Competitors Multiples
Freemelt Holding AB (publ) 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
Freemelt Holding AB (publ)
STO:FREEM
270.9m SEK 6.2 -3.3 -7.3 -2.6
CN
Guangdong Dtech Technology Co Ltd
SZSE:301377
60.1B CNY 31.5 178.4 155.7 155.7
CN
Ubtech Robotics Corp Ltd
HKEX:9880
64.7B HKD 40.4 -56.9 -58 -58
CN
Suzhou Kematek Inc
SZSE:301611
47.7B CNY 48 138.7 122.9 122.9
CN
Farsoon Technologies Co Ltd
SSE:688433
30.2B CNY 55.5 796.4 4 100.3 4 100.3
KR
Doosan Robotics Inc
KRX:454910
5.6T KRW 178.8 -90.8 -102.1 -90.8
FI
Hiab Oyj
F:C1C1
2.9B EUR 1.8 -114.1 5 11.4
US
Crane NXT Co
NYSE:CXT
2.8B USD 1.8 17.9 9.7 13.2
FI
Kalmar Oyj
OMXH:KALMAR
2.3B EUR 1.4 15.9 8.9 11.7
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
17.3B CNY 3.3 36.4 52 52
CN
Ningbo PIA Automation Holding Corp
SSE:688306
14.4B CNY 5.6 1 331.6 157.1 157.1
P/E Multiple
Earnings Growth PEG
SE
F
Freemelt Holding AB (publ)
STO:FREEM
Average P/E: 359.3
Negative Multiple: -3.3
N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
178.4
56%
3.2
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -56.9 N/A N/A
CN
S
Suzhou Kematek Inc
SZSE:301611
138.7
N/A N/A
CN
F
Farsoon Technologies Co Ltd
SSE:688433
796.4
36%
22.1
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -90.8 N/A N/A
FI
Hiab Oyj
F:C1C1
Negative Multiple: -114.1
-45%
N/A
US
Crane NXT Co
NYSE:CXT
17.9
18%
1
FI
K
Kalmar Oyj
OMXH:KALMAR
15.9
11%
1.4
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
36.4
30%
1.2
CN
N
Ningbo PIA Automation Holding Corp
SSE:688306
1 331.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
F
Freemelt Holding AB (publ)
STO:FREEM
Average EV/EBITDA: 576.5
Negative Multiple: -7.3
N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
155.7
64%
2.4
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -58 N/A N/A
CN
S
Suzhou Kematek Inc
SZSE:301611
122.9
N/A N/A
CN
F
Farsoon Technologies Co Ltd
SSE:688433
4 100.3
N/A N/A
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -102.1 N/A N/A
FI
Hiab Oyj
F:C1C1
5
-13%
N/A
US
Crane NXT Co
NYSE:CXT
9.7
7%
1.4
FI
K
Kalmar Oyj
OMXH:KALMAR
8.9
8%
1.1
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
52
33%
1.6
CN
N
Ningbo PIA Automation Holding Corp
SSE:688306
157.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
F
Freemelt Holding AB (publ)
STO:FREEM
Average EV/EBIT: 578
Negative Multiple: -2.6
N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
155.7
61%
2.6
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -58 N/A N/A
CN
S
Suzhou Kematek Inc
SZSE:301611
122.9
N/A N/A
CN
F
Farsoon Technologies Co Ltd
SSE:688433
4 100.3
N/A N/A
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -90.8 N/A N/A
FI
Hiab Oyj
F:C1C1
11.4
9%
1.3
US
Crane NXT Co
NYSE:CXT
13.2
12%
1.1
FI
K
Kalmar Oyj
OMXH:KALMAR
11.7
11%
1.1
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
52
33%
1.6
CN
N
Ningbo PIA Automation Holding Corp
SSE:688306
157.1
N/A N/A