Loomis AB
STO:LOOMIS

Watchlist Manager
Loomis AB Logo
Loomis AB
STO:LOOMIS
Watchlist
Price: 407.8 SEK 9.86% Market Closed
Market Cap: kr27.9B

Relative Value

The Relative Value of one LOOMIS stock under the Base Case scenario is hidden SEK. Compared to the current market price of 407.8 SEK, Loomis 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.

LOOMIS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

LOOMIS Competitors Multiples
Loomis 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
Loomis AB
STO:LOOMIS
27.7B SEK 0.9 15.5 4.5 8.5
JP
Secom Co Ltd
TSE:9735
2.7T JPY 2.2 25.1 9.2 14
UK
Verisure PLC
STO:VSURE
12.3B EUR 2.7 -51.9 12.5 44.8
SE
Securitas AB
STO:SECU B
89.5B SEK 0.6 17.8 8.1 11.4
US
Brinks Co
NYSE:BCO
5.3B USD 1 31.1 9.9 15.4
JP
Sohgo Security Services Co Ltd
TSE:2331
556.2B JPY 1 17.6 5.9 8.9
US
Geo Group Inc
NYSE:GEO
2.2B USD 0.9 9.2 8.7 12.7
US
CoreCivic Inc
NYSE:CXW
2B USD 0.9 18.1 8.7 13.8
KR
S1 Corp
KRX:012750
2.9T KRW 1 16.1 5.1 9.1
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.5B EUR 0.2 9.4 4.3 4.3
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
P/E Multiple
Earnings Growth PEG
SE
Loomis AB
STO:LOOMIS
Average P/E: 17.8
15.5
20%
0.8
JP
Secom Co Ltd
TSE:9735
25.1
10%
2.5
UK
Verisure PLC
STO:VSURE
Negative Multiple: -51.9 N/A N/A
SE
Securitas AB
STO:SECU B
17.8
14%
1.3
US
Brinks Co
NYSE:BCO
31.1
41%
0.8
JP
Sohgo Security Services Co Ltd
TSE:2331
17.6
14%
1.3
US
Geo Group Inc
NYSE:GEO
9.2
92%
0.1
US
CoreCivic Inc
NYSE:CXW
18.1
N/A N/A
KR
S1 Corp
KRX:012750
16.1
7%
2.3
ES
Prosegur Compania de Seguridad SA
MAD:PSG
9.4
27%
0.3
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Loomis AB
STO:LOOMIS
Average EV/EBITDA: 7.7
4.5
4%
1.1
JP
Secom Co Ltd
TSE:9735
9.2
4%
2.3
UK
Verisure PLC
STO:VSURE
12.5
N/A N/A
SE
Securitas AB
STO:SECU B
8.1
3%
2.7
US
Brinks Co
NYSE:BCO
9.9
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
5.9
8%
0.7
US
Geo Group Inc
NYSE:GEO
8.7
8%
1.1
US
CoreCivic Inc
NYSE:CXW
8.7
N/A N/A
KR
S1 Corp
KRX:012750
5.1
0%
N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
5%
0.9
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Loomis AB
STO:LOOMIS
Average EV/EBIT: 14.3
8.5
7%
1.2
JP
Secom Co Ltd
TSE:9735
14
N/A N/A
UK
Verisure PLC
STO:VSURE
44.8
N/A N/A
SE
Securitas AB
STO:SECU B
11.4
5%
2.3
US
Brinks Co
NYSE:BCO
15.4
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
8.9
N/A N/A
US
Geo Group Inc
NYSE:GEO
12.7
5%
2.5
US
CoreCivic Inc
NYSE:CXW
13.8
N/A N/A
KR
S1 Corp
KRX:012750
9.1
7%
1.3
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.3
7%
0.6
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A