R

Rusta AB (publ)
STO:RUSTA

Watchlist Manager
Rusta AB (publ)
STO:RUSTA
Watchlist
Price: 85.05 SEK
Market Cap: 13.1B SEK
Section:
 

Relative Value

The Relative Value of one RUSTA stock under the Base Case scenario is hidden SEK. Compared to the current market price of 85.05 SEK, Rusta AB (publ) 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.

RUSTA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

1.1
P/S
P/S
Price to Sales
1.1
vs History
7
vs Industry
29
Median 3Y
1
Median 5Y
1
Industry
0.6
Forward
1
More Details
27.8
P/E
P/E
Price to Earnings
27.8
vs History
14
vs Industry
21
Median 3Y
24.1
Median 5Y
24.1
Industry
17
Forward
18.8
More Details
11.4
P/OCF
P/OCF
Price to OCF
11.4
vs History
14
vs Industry
24
Median 3Y
9
Median 5Y
9
Industry
8.5
More Details
633.3
P/FCFE
P/FCFE
Price to FCFE
633.3
vs History
0
vs Industry
1
Median 3Y
-46.2
Median 5Y
-46.2
Industry
17.7
More Details
7
P/B
P/B
Price to Book Value
7
vs History
21
vs Industry
10
Median 3Y
6.4
Median 5Y
6.4
Industry
1.7
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
21
vs Industry
22
Median 3Y
1.3
Median 5Y
1.3
Industry
0.7
Forward
1.3
More Details
3.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.3
vs History
17
vs Industry
32
Median 3Y
3.1
Median 5Y
3.1
Industry
2.3
More Details
9.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.4
vs History
14
vs Industry
34
Median 3Y
8.6
Median 5Y
8.6
Industry
8.6
Forward
7.9
More Details
20.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.4
vs History
14
vs Industry
21
Median 3Y
18.7
Median 5Y
18.7
Industry
13.1
Forward
15.7
More Details
15
EV/OCF
EV/OCF
Enterprise Value to OCF
15
vs History
17
vs Industry
17
Median 3Y
12.5
Median 5Y
12.5
Industry
10.1
More Details
23.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
23.2
vs History
17
vs Industry
16
Median 3Y
16.1
Median 5Y
16.1
Industry
14.4
More Details
2
EV/IC
EV/IC
Enterprise Value to IC
2
vs History
7
vs Industry
23
Median 3Y
1.9
Median 5Y
1.9
Industry
1.1
More Details

Multiples Across Competitors

RUSTA Competitors Multiples
Rusta AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Rusta AB (publ)
STO:RUSTA
13B SEK 1.1 27.8 9.4 20.4
IE
PDD Holdings Inc
SWB:9PDA
49.4B EUR 1 4 -0.2 -0.2
CL
Falabella SA
SGO:FALABELLA
15.5T CLP 1.2 18 13.2 13.2
IN
Vishal Mega Mart Ltd
NSE:VMM
629B INR 0 0 0 0
ID
GoTo Gojek Tokopedia PT Tbk
IDX:GOTO
76.2T IDR 4.4 -47.9 -153.6 -153.6
CY
Ozon Holdings PLC
MOEX:OZON
340.5B RUB 0.7 -5.1 -199.8 -11.7
ID
Global Digital Niaga Tbk PT
IDX:BELI
62.9T IDR 3.2 -25.2 -28.1 -28.1
ID
Daya Intiguna Yasa Tbk PT
IDX:MDIY
25.3T IDR 2 13.6 9.4 9.4
US
Savers Value Village Inc
NYSE:SVV
1.4B USD 0.9 -840.2 10.9 17.9
FI
Puuilo Oyj
OMXH:PUUILO
1.1B EUR 2.6 20.1 12.6 16.2
CL
Ripley Corp SA
SGO:RIPLEY
828.5B CLP 0.4 10.8 12.2 12.2
P/E Multiple
Earnings Growth PEG
SE
R
Rusta AB (publ)
STO:RUSTA
Average P/E: 15.7
27.8
18%
1.5
IE
P
PDD Holdings Inc
SWB:9PDA
4
10%
0.4
CL
F
Falabella SA
SGO:FALABELLA
18
25%
0.7
IN
V
Vishal Mega Mart Ltd
NSE:VMM
Not Available
27%
N/A
ID
GoTo Gojek Tokopedia PT Tbk
IDX:GOTO
Negative Multiple: -47.9 N/A N/A
CY
Ozon Holdings PLC
MOEX:OZON
Negative Multiple: -5.1 N/A N/A
ID
G
Global Digital Niaga Tbk PT
IDX:BELI
Negative Multiple: -25.2 N/A N/A
ID
D
Daya Intiguna Yasa Tbk PT
IDX:MDIY
13.6
N/A N/A
US
S
Savers Value Village Inc
NYSE:SVV
Negative Multiple: -840.2
51%
N/A
FI
P
Puuilo Oyj
OMXH:PUUILO
20.1
16%
1.3
CL
R
Ripley Corp SA
SGO:RIPLEY
10.8
22%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
R
Rusta AB (publ)
STO:RUSTA
Average EV/EBITDA: 11.3
9.4
10%
0.9
IE
P
PDD Holdings Inc
SWB:9PDA
Negative Multiple: -0.2
13%
N/A
CL
F
Falabella SA
SGO:FALABELLA
13.2
29%
0.5
IN
V
Vishal Mega Mart Ltd
NSE:VMM
Not Available
20%
N/A
ID
GoTo Gojek Tokopedia PT Tbk
IDX:GOTO
Negative Multiple: -153.6 N/A N/A
CY
Ozon Holdings PLC
MOEX:OZON
Negative Multiple: -199.8 N/A N/A
ID
G
Global Digital Niaga Tbk PT
IDX:BELI
Negative Multiple: -28.1 N/A N/A
ID
D
Daya Intiguna Yasa Tbk PT
IDX:MDIY
9.4
N/A N/A
US
S
Savers Value Village Inc
NYSE:SVV
10.9
15%
0.7
FI
P
Puuilo Oyj
OMXH:PUUILO
12.6
15%
0.8
CL
R
Ripley Corp SA
SGO:RIPLEY
12.2
38%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
R
Rusta AB (publ)
STO:RUSTA
Average EV/EBIT: 14.9
20.4
12%
1.7
IE
P
PDD Holdings Inc
SWB:9PDA
Negative Multiple: -0.2
13%
N/A
CL
F
Falabella SA
SGO:FALABELLA
13.2
18%
0.7
IN
V
Vishal Mega Mart Ltd
NSE:VMM
Not Available
24%
N/A
ID
GoTo Gojek Tokopedia PT Tbk
IDX:GOTO
Negative Multiple: -153.6 N/A N/A
CY
Ozon Holdings PLC
MOEX:OZON
Negative Multiple: -11.7 N/A N/A
ID
G
Global Digital Niaga Tbk PT
IDX:BELI
Negative Multiple: -28.1 N/A N/A
ID
D
Daya Intiguna Yasa Tbk PT
IDX:MDIY
9.4
N/A N/A
US
S
Savers Value Village Inc
NYSE:SVV
17.9
15%
1.2
FI
P
Puuilo Oyj
OMXH:PUUILO
16.2
15%
1.1
CL
R
Ripley Corp SA
SGO:RIPLEY
12.2
19%
0.6

See Also

Summary
RUSTA intrinsic value, competitors valuation, and company profile.
DCF Valuation
RUSTA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RUSTA stock valuation using valuation multiples.
Wall Street Estimates
RUSTA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RUSTA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.