Intrum AB
STO:INTRUM

Watchlist Manager
Intrum AB Logo
Intrum AB
STO:INTRUM
Watchlist
Price: 37.19 SEK 1.17% Market Closed
Market Cap: 5.1B SEK

Relative Value

The Relative Value of one INTRUM stock under the Base Case scenario is hidden SEK. Compared to the current market price of 37.19 SEK, Intrum AB 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.

INTRUM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
88
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
Forward
0.3
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-1.5
Industry
16.6
Forward
2.9
vs History
96
vs Industry
69
Median 3Y
1.4
Median 5Y
1.8
Industry
10.1
vs History
74
vs Industry
8
Median 3Y
1.5
Median 5Y
2.4
Industry
16.7
vs History
77
vs Industry
85
Median 3Y
0.4
Median 5Y
0.6
Industry
1.7
vs History
93
vs Industry
30
Median 3Y
3
Median 5Y
3.3
Industry
1.5
Forward
1.7
vs History
vs Industry
35
Median 3Y
6.3
Median 5Y
7.1
Industry
4.2
vs History
93
vs Industry
27
Median 3Y
7.7
Median 5Y
8.9
Industry
8.5
Forward
4.2
vs History
23
vs Industry
13
Median 3Y
13.7
Median 5Y
12.4
Industry
12.6
Forward
6.1
vs History
98
vs Industry
36
Median 3Y
10.5
Median 5Y
9.2
Industry
10.9
vs History
98
vs Industry
31
Median 3Y
11.2
Median 5Y
10.1
Industry
15.1
vs History
93
vs Industry
70
Median 3Y
0.6
Median 5Y
0.7
Industry
1.2

Multiples Across Competitors

INTRUM Competitors Multiples
Intrum 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
Intrum AB
STO:INTRUM
5.1B SEK 0.3 -54.5 5.6 15.9
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.6 32.2
US
Copart Inc
NASDAQ:CPRT
37.4B USD 8 23.5 16.6 18.7
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.1 23.3 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.3 49.4 18.8 27.5
FR
Spie SA
PAR:SPIE
7.8B EUR 0.8 38.5 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 4 236.4 -10.6 -8.6 -8.4
FR
Elis SA
PAR:ELIS
5.4B EUR 1.2 14.6 5.2 13.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
539.4B INR 11.2 39.3 31.6 32.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
35.9B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
SE
Intrum AB
STO:INTRUM
Average P/E: 29.2
Negative Multiple: -54.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.5
6%
3.9
AU
Brambles Ltd
ASX:BXB
23.3
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.4
35%
1.4
FR
Spie SA
PAR:SPIE
38.5
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.6 N/A N/A
FR
Elis SA
PAR:ELIS
14.6
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Intrum AB
STO:INTRUM
Average EV/EBITDA: 15.1
5.6
10%
0.6
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.6
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.6 N/A N/A
FR
Elis SA
PAR:ELIS
5.2
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.6
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Intrum AB
STO:INTRUM
Average EV/EBIT: 19.9
15.9
25%
0.6
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.7
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.6
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
13.3
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4