GRNG Relative Valuation - Granges AB

Watchlist Manager

Watchlist

Price: 155 SEK -0.64% Market Closed

Market Cap: kr16.5B

Relative Value

The Relative Value of one GRNG stock under the Base Case scenario is 213.79 SEK. Compared to the current market price of 155 SEK, Granges AB is Undervalued by 27%.

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.

What is Relative Valuation?

How is Relative Value calculated?

GRNG Relative Value

Base Case

Undervaluation 27%

Relative 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		Granges AB STO:GRNG	16.5B SEK	0.6	16.3	7.6	11.6
CN	C	China Hongqiao Group Ltd HKEX:1378	321.6B HKD	1.7	11.1	6.5	6.5
CN	A	Aluminum Corp of China Ltd OTC:ALMMF	40.6B USD	1.4	23.1	13.3	13.3
CN		Aluminum Corporation of China Ltd SSE:601600	216.8B CNY	0.9	15.3	9.1	9.1
IN		Hindalco Industries Ltd NSE:HINDALCO	2.1T INR	0.8	12	7.3	9.6
NO		Norsk Hydro ASA OSE:NHY	172.8B NOK	0.8	15.8	5.3	7.8
CN		Yunnan Aluminium Co Ltd SZSE:000807	111.3B CNY	1.8	21.7	14.6	14.6
MY		Press Metal Aluminium Holdings Bhd KLSE:PMETAL	61.9B MYR	3.9	31.6	21	28.5
US		Alcoa Corp NYSE:AA	15.5B USD	1.2	13	8.6	12.9
CN	G	Guangdong Hec Technology Holding Co Ltd SSE:600673	86.7B CNY	6.1	89.6	67.9	67.9
CN		Tianshan Aluminum Group Co Ltd SZSE:002532	81.7B CNY	2.8	17.3	15.2	15.2

				Revenue Growth	P/S to Growth
SE		Granges AB STO:GRNG	Average P/S: 2 0.6	N/A	N/A
CN	C	China Hongqiao Group Ltd HKEX:1378	1.7	3%	0.6
CN	A	Aluminum Corp of China Ltd OTC:ALMMF	1.4	1%	1.4
CN		Aluminum Corporation of China Ltd SSE:601600	0.9	1%	0.9
IN		Hindalco Industries Ltd NSE:HINDALCO	0.8	7%	0.1
NO		Norsk Hydro ASA OSE:NHY	0.8	2%	0.4
CN		Yunnan Aluminium Co Ltd SZSE:000807	1.8	3%	0.6
MY		Press Metal Aluminium Holdings Bhd KLSE:PMETAL	3.9	4%	1
US		Alcoa Corp NYSE:AA	1.2	5%	0.2
CN	G	Guangdong Hec Technology Holding Co Ltd SSE:600673	6.1	20%	0.3
CN		Tianshan Aluminum Group Co Ltd SZSE:002532	2.8	9%	0.3

				Earnings Growth	PEG
SE		Granges AB STO:GRNG	Average P/E: 24.2 16.3	N/A	N/A
CN	C	China Hongqiao Group Ltd HKEX:1378	11.1	14%	0.8
CN	A	Aluminum Corp of China Ltd OTC:ALMMF	23.1	16%	1.4
CN		Aluminum Corporation of China Ltd SSE:601600	15.3	16%	1
IN		Hindalco Industries Ltd NSE:HINDALCO	12	6%	2
NO		Norsk Hydro ASA OSE:NHY	15.8	36%	0.4
CN		Yunnan Aluminium Co Ltd SZSE:000807	21.7	25%	0.9
MY		Press Metal Aluminium Holdings Bhd KLSE:PMETAL	31.6	15%	2.1
US		Alcoa Corp NYSE:AA	13	7%	1.9
CN	G	Guangdong Hec Technology Holding Co Ltd SSE:600673	89.6	N/A	N/A
CN		Tianshan Aluminum Group Co Ltd SZSE:002532	17.3	19%	0.9

				EBITDA Growth	EV/EBITDA to Growth
SE		Granges AB STO:GRNG	Average EV/EBITDA: 16 7.6	N/A	N/A
CN	C	China Hongqiao Group Ltd HKEX:1378	6.5	7%	0.9
CN	A	Aluminum Corp of China Ltd OTC:ALMMF	13.3	22%	0.6
CN		Aluminum Corporation of China Ltd SSE:601600	9.1	22%	0.4
IN		Hindalco Industries Ltd NSE:HINDALCO	7.3	7%	1
NO		Norsk Hydro ASA OSE:NHY	5.3	7%	0.8
CN		Yunnan Aluminium Co Ltd SZSE:000807	14.6	31%	0.5
MY		Press Metal Aluminium Holdings Bhd KLSE:PMETAL	21	15%	1.4
US		Alcoa Corp NYSE:AA	8.6	22%	0.4
CN	G	Guangdong Hec Technology Holding Co Ltd SSE:600673	67.9	111%	0.6
CN		Tianshan Aluminum Group Co Ltd SZSE:002532	15.2	23%	0.7

				EBIT Growth	EV/EBIT to Growth
SE		Granges AB STO:GRNG	Average EV/EBIT: 17.9 11.6	N/A	N/A
CN	C	China Hongqiao Group Ltd HKEX:1378	6.5	5%	1.3
CN	A	Aluminum Corp of China Ltd OTC:ALMMF	13.3	11%	1.2
CN		Aluminum Corporation of China Ltd SSE:601600	9.1	11%	0.8
IN		Hindalco Industries Ltd NSE:HINDALCO	9.6	5%	1.9
NO		Norsk Hydro ASA OSE:NHY	7.8	12%	0.7
CN		Yunnan Aluminium Co Ltd SZSE:000807	14.6	24%	0.6
MY		Press Metal Aluminium Holdings Bhd KLSE:PMETAL	28.5	19%	1.5
US		Alcoa Corp NYSE:AA	12.9	25%	0.5
CN	G	Guangdong Hec Technology Holding Co Ltd SSE:600673	67.9	92%	0.7
CN		Tianshan Aluminum Group Co Ltd SZSE:002532	15.2	15%	1

Granges AB
STO:GRNG

Relative Value

Valuation Multiples

Multiples Across Competitors

GRNG Competitors Multiples
Granges AB Competitors

See Also

Company

Help

Tools

Stocks

Granges AB STO:GRNG

Relative Value

Valuation Multiples

Multiples Across Competitors

GRNG Competitors Multiples Granges AB Competitors

See Also

Company

Help

Tools

Stocks

Granges AB
STO:GRNG

GRNG Competitors Multiples
Granges AB Competitors