ITAB Shop Concept AB
STO:ITAB

Watchlist Manager
ITAB Shop Concept AB Logo
ITAB Shop Concept AB
STO:ITAB
Watchlist
Price: 18.28 SEK -1.08% Market Closed
Market Cap: 4.7B SEK

Relative Value

The Relative Value of one ITAB stock under the Base Case scenario is 43.22 SEK. Compared to the current market price of 18.28 SEK, ITAB Shop Concept AB is Undervalued by 58%.

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.

ITAB Relative Value
Base Case
43.22 SEK
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ITAB Competitors Multiples
ITAB Shop Concept 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
ITAB Shop Concept AB
STO:ITAB
4.7B SEK 0.4 21.6 14.4 14.4
US
MSA Safety Inc
NYSE:MSA
7.1B USD 3.8 25.6 16.4 19.4
CN
Shanghai M&G Stationery Inc
SSE:603899
25.7B CNY 1.1 19.4 13.5 13.5
US
HNI Corp
NYSE:HNI
3.3B USD 1.3 23.8 11.1 16.2
FR
Societe BIC SA
PAR:BB
2.2B EUR 0.8 8.7 3.8 5.4
JP
Kokuyo Co Ltd
TSE:7984
398.5B JPY 1.1 18 8.6 11.3
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Interface Inc
NASDAQ:TILE
1.8B USD 1.3 15.8 9.4 11.9
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.8 20.5 9.4 13.7
JP
Okamura Corp
TSE:7994
226.6B JPY 0.7 10.5 7.2 9.4
US
MillerKnoll Inc
NASDAQ:MLKN
1.3B USD 0.4 -52 7.6 11.1
P/E Multiple
Earnings Growth PEG
SE
ITAB Shop Concept AB
STO:ITAB
Average P/E: 18.4
21.6
35%
0.6
US
MSA Safety Inc
NYSE:MSA
25.6
9%
2.8
CN
Shanghai M&G Stationery Inc
SSE:603899
19.4
8%
2.4
US
HNI Corp
NYSE:HNI
23.8
16%
1.5
FR
Societe BIC SA
PAR:BB
8.7
3%
2.9
JP
Kokuyo Co Ltd
TSE:7984
18
6%
3
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
15.8
16%
1
US
Pitney Bowes Inc
NYSE:PBI
20.5
N/A N/A
JP
Okamura Corp
TSE:7994
10.5
6%
1.8
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -52 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
ITAB Shop Concept AB
STO:ITAB
Average EV/EBITDA: 10
14.4
34%
0.4
US
MSA Safety Inc
NYSE:MSA
16.4
5%
3.3
CN
Shanghai M&G Stationery Inc
SSE:603899
13.5
15%
0.9
US
HNI Corp
NYSE:HNI
11.1
21%
0.5
FR
Societe BIC SA
PAR:BB
3.8
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.6
11%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Interface Inc
NASDAQ:TILE
9.4
12%
0.8
US
Pitney Bowes Inc
NYSE:PBI
9.4
31%
0.3
JP
Okamura Corp
TSE:7994
7.2
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
ITAB Shop Concept AB
STO:ITAB
Average EV/EBIT: 12.7
14.4
36%
0.4
US
MSA Safety Inc
NYSE:MSA
19.4
6%
3.2
CN
Shanghai M&G Stationery Inc
SSE:603899
13.5
7%
1.9
US
HNI Corp
NYSE:HNI
16.2
11%
1.5
FR
Societe BIC SA
PAR:BB
5.4
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
11.3
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
11.9
16%
0.7
US
Pitney Bowes Inc
NYSE:PBI
13.7
46%
0.3
JP
Okamura Corp
TSE:7994
9.4
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
11.1
N/A N/A