Relative Value

The Relative Value of one NCC B stock under the Base Case scenario is 225.69 SEK. Compared to the current market price of 225.2 SEK, Ncc AB is Fairly Valued.

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.

NCC B Relative Value
Base Case
225.69 SEK
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NCC B Competitors Multiples
Ncc 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
Ncc AB
STO:NCC B
22B SEK 0.4 155.1 12 12
FR
Vinci SA
PAR:DG
79B EUR 1 16.1 7.1 10.4
US
Quanta Services Inc
NYSE:PWR
84.2B USD 2.9 80.1 35.4 56.1
IN
Larsen and Toubro Ltd
F:LTO
53.9B EUR 2.1 35.5 21.3 24.9
IN
Larsen & Toubro Ltd
NSE:LT
5.9T INR 2.1 36.2 21.7 25.4
NL
Ferrovial SE
AEX:FER
44.5B EUR 4.9 13.9 42 62.5
ES
Ferrovial SA
MAD:FER
44.7B EUR 4.9 13.9 41.8 62.3
US
Comfort Systems USA Inc
NYSE:FIX
51B USD 5.5 48.8 33.7 37.4
DE
Hochtief AG
XETRA:HOT
30.9B EUR 0.8 34 11.5 15.2
US
EMCOR Group Inc
NYSE:EME
35.9B USD 2 29.1 19 21.1
ES
ACS Actividades de Construccion y Servicios SA
MAD:ACS
28.7B EUR 0.4 22.6 8.6 12.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Ncc AB
STO:NCC B
Average EV/EBITDA: 23.1
12
N/A N/A
FR
Vinci SA
PAR:DG
7.1
5%
1.4
US
Quanta Services Inc
NYSE:PWR
35.4
21%
1.7
IN
Larsen and Toubro Ltd
F:LTO
21.3
18%
1.2
IN
Larsen & Toubro Ltd
NSE:LT
21.7
18%
1.2
NL
Ferrovial SE
AEX:FER
42
9%
4.7
ES
Ferrovial SA
MAD:FER
41.8
9%
4.6
US
Comfort Systems USA Inc
NYSE:FIX
33.7
N/A N/A
DE
H
Hochtief AG
XETRA:HOT
11.5
3%
3.8
US
EMCOR Group Inc
NYSE:EME
19
11%
1.7
ES
ACS Actividades de Construccion y Servicios SA
MAD:ACS
8.6
29%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Ncc AB
STO:NCC B
Average EV/EBIT: 30.9
12
N/A N/A
FR
Vinci SA
PAR:DG
10.4
6%
1.7
US
Quanta Services Inc
NYSE:PWR
56.1
24%
2.3
IN
Larsen and Toubro Ltd
F:LTO
24.9
21%
1.2
IN
Larsen & Toubro Ltd
NSE:LT
25.4
21%
1.2
NL
Ferrovial SE
AEX:FER
62.5
12%
5.2
ES
Ferrovial SA
MAD:FER
62.3
12%
5.2
US
Comfort Systems USA Inc
NYSE:FIX
37.4
N/A N/A
DE
H
Hochtief AG
XETRA:HOT
15.2
2%
7.6
US
EMCOR Group Inc
NYSE:EME
21.1
11%
1.9
ES
ACS Actividades de Construccion y Servicios SA
MAD:ACS
12.4
44%
0.3
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett