Granges AB
STO:GRNG

Watchlist Manager
Granges AB Logo
Granges AB
STO:GRNG
Watchlist
Price: 122.5 SEK 1.41% Market Closed
Market Cap: 13B SEK

Relative Value

The Relative Value of one GRNG stock under the Base Case scenario is 218.82 SEK. Compared to the current market price of 122.5 SEK, Granges AB is Undervalued by 44%.

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.

GRNG Relative Value
Base Case
218.82 SEK
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
73
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8
Forward
0.5
vs History
74
vs Industry
17
Median 3Y
13.6
Median 5Y
13.9
Industry
16.2
Forward
10.5
vs History
9
vs Industry
7
Median 3Y
5.3
Median 5Y
6.2
Industry
9.6
vs History
31
vs Industry
12
Median 3Y
26.5
Median 5Y
22.3
Industry
15.8
vs History
46
vs Industry
44
Median 3Y
1.3
Median 5Y
1.3
Industry
1.6
vs History
66
vs Industry
71
Median 3Y
0.6
Median 5Y
0.7
Industry
2.2
Forward
0.6
vs History
69
vs Industry
67
Median 3Y
1.9
Median 5Y
2
Industry
7.3
vs History
76
vs Industry
22
Median 3Y
6.5
Median 5Y
6.8
Industry
10.5
Forward
5.6
vs History
82
vs Industry
19
Median 3Y
10.5
Median 5Y
11.5
Industry
13.4
Forward
8.4
vs History
9
vs Industry
8
Median 3Y
6.2
Median 5Y
7.1
Industry
10.9
vs History
vs Industry
14
Median 3Y
6.9
Median 5Y
9.4
Industry
14.5
vs History
77
vs Industry
56
Median 3Y
0.8
Median 5Y
0.8
Industry
1.4

Multiples Across Competitors

GRNG Competitors Multiples
Granges AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Granges AB
STO:GRNG
13B SEK 0.5 12.7 6.2 9.6
CN
China Hongqiao Group Ltd
HKEX:1378
170.4B HKD 1 7 3.2 3.8
IN
Hindalco Industries Ltd
NSE:HINDALCO
1.5T INR 0.6 9.7 5.7 7.5
CN
Aluminum Corp of China Ltd
OTC:ALMMF
16.8B USD 0.5 8.8 6.4 6.4
CN
Aluminum Corporation of China Ltd
SSE:601600
120.8B CNY 0.5 8.9 6.4 6.4
NO
Norsk Hydro ASA
OSE:NHY
113.6B NOK 0.5 11.7 3.5 5.1
MY
Press Metal Aluminium Holdings Bhd
KLSE:PMETAL
42.7B MYR 2.8 23.5 16.4 22.9
CN
Yunnan Aluminium Co Ltd
SZSE:000807
55.4B CNY 1 13.1 8.8 8.8
US
Alcoa Corp
NYSE:AA
7.6B USD 0.6 8.8 4 5.6
CN
Shandong Nanshan Aluminium Co Ltd
SSE:600219
44.5B CNY 1.3 7.8 3.9 3.9
RU
OK Rusal MKPAO
MOEX:RUAL
466.6B RUB 0.5 7.4 5.2 8.2