U

USWE Sports AB
STO:USWE

Watchlist Manager
USWE Sports AB
STO:USWE
Watchlist
Price: 13.7 SEK -1.44%
Market Cap: kr97.8m

Relative Value

The Relative Value of one USWE stock under the Base Case scenario is 17.94 SEK. Compared to the current market price of 13.7 SEK, USWE Sports AB is Undervalued by 24%.

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.

USWE Relative Value
Base Case
17.94 SEK
Undervaluation 24%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Multiples Across Competitors

USWE Competitors Multiples
USWE Sports 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
USWE Sports AB
STO:USWE
97.8m SEK 0.7 -8.8 -10.6 -10.6
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
291.4B EUR 3.5 26.5 12.1 17.5
FR
Hermes International SCA
PAR:RMS
224.1B EUR 14.3 50.2 29.2 33.4
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
119.8B EUR 4.4 50.1 19 36
FR
Christian Dior SE
PAR:CDI
99.1B EUR 1.2 21.7 4.6 6.7
CH
Compagnie Financiere Richemont SA
SIX:CFR
89.2B CHF 4.4 23.4 21.7 21.7
FR
Kering SA
PAR:KER
33.7B EUR 2.1 46 11.8 26.3
IN
Titan Company Ltd
NSE:TITAN
3.6T INR 5.3 86.6 53.8 60.2
DE
Adidas AG
XETRA:ADS
25.8B EUR 1 21.3 9.1 14.5
CN
ANTA Sports Products Ltd
HKEX:2020
213.6B HKD 2.5 12.8 9.2 9.2
P/E Multiple
Earnings Growth PEG
SE
U
USWE Sports AB
STO:USWE
Average P/E: 37.6
Negative Multiple: -8.8
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
26.5
4%
6.6
FR
Hermes International SCA
PAR:RMS
50.2
8%
6.3
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
50.1
22%
2.3
FR
Christian Dior SE
PAR:CDI
21.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
23.4
17%
1.4
FR
Kering SA
PAR:KER
46
9%
5.1
IN
Titan Company Ltd
NSE:TITAN
86.6
29%
3
DE
Adidas AG
XETRA:ADS
21.3
44%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
12.8
3%
4.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
U
USWE Sports AB
STO:USWE
Average EV/EBITDA: 19
Negative Multiple: -10.6
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.1
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.2
7%
4.2
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19
10%
1.9
FR
Christian Dior SE
PAR:CDI
4.6
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.7
8%
2.7
FR
Kering SA
PAR:KER
11.8
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
53.8
25%
2.2
DE
Adidas AG
XETRA:ADS
9.1
21%
0.4
CN
ANTA Sports Products Ltd
HKEX:2020
9.2
8%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
U
USWE Sports AB
STO:USWE
Average EV/EBIT: 25.1
Negative Multiple: -10.6
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
17.5
4%
4.4
FR
Hermes International SCA
PAR:RMS
33.4
7%
4.8
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
36
18%
2
FR
Christian Dior SE
PAR:CDI
6.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.7
10%
2.2
FR
Kering SA
PAR:KER
26.3
1%
26.3
IN
Titan Company Ltd
NSE:TITAN
60.2
26%
2.3
DE
Adidas AG
XETRA:ADS
14.5
35%
0.4
CN
ANTA Sports Products Ltd
HKEX:2020
9.2
11%
0.8