Wastbygg Gruppen AB (publ)
STO:WBGR B

Watchlist Manager
Wastbygg Gruppen AB (publ) Logo
Wastbygg Gruppen AB (publ)
STO:WBGR B
Watchlist
Price: 8.98 SEK 7.93%
Market Cap: 455.7m SEK

Relative Value

The Relative Value of one WBGR B stock under the Base Case scenario is 78.64 SEK. Compared to the current market price of 8.98 SEK, Wastbygg Gruppen AB (publ) is Undervalued by 89%.

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.

WBGR B Relative Value
Base Case
78.64 SEK
Undervaluation 89%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
85
Median 3Y
0.4
Median 5Y
0.5
Industry
2.1
Forward
0.1
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-4.4
Industry
15.7
Forward
12.2
vs History
14
vs Industry
23
Median 3Y
-1.8
Median 5Y
-2.4
Industry
9.8
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-7.4
Industry
12.8
vs History
96
vs Industry
57
Median 3Y
1.5
Median 5Y
1.7
Industry
1.6
vs History
96
vs Industry
81
Median 3Y
0.4
Median 5Y
0.5
Industry
3.1
Forward
0.2
vs History
52
vs Industry
33
Median 3Y
9.2
Median 5Y
8.5
Industry
6.3
vs History
vs Industry
Median 3Y
-6
Median 5Y
-3.7
Industry
10.2
Forward
-4
vs History
vs Industry
Median 3Y
-6
Median 5Y
-3.7
Industry
12.1
Forward
59.3
vs History
14
vs Industry
18
Median 3Y
-2.3
Median 5Y
-2.5
Industry
10.8
vs History
8
vs Industry
7
Median 3Y
-2.3
Median 5Y
-2.8
Industry
12
vs History
94
vs Industry
62
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5

Multiples Across Competitors

WBGR B Competitors Multiples
Wastbygg Gruppen AB (publ) Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
455.7m SEK 0.1 -2.1 -3.5 -3.5
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
CA
Australian Goldfields Ltd
OTC:GRXXF
2.7T USD 0 -7 722 061.3 -7 722 057.7 -7 722 057.7
US
GE Vernova LLC
NYSE:GEV
109.5B USD 0 0 0 0
IN
SAB Industries Ltd
BSE:539112
2.7B INR 4.9 -4.1 56.4 59.6
US
China Industrial Group Inc
OTC:CIND
88.8B USD 258.2 2 953.3 2 510.2 2 598.2
NL
Nepi Rockcastle NV
JSE:NRP
85.7B Zac 0 0 0 0
US
Coupang Inc
F:788
38.3B EUR 1.4 281 44.7 89.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
513.1T IDR 11.7 49.1 29.3 29.3
CH
Galderma Group AG
SIX:GALD
23.6B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
25.2B USD 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average P/S: 55.3
0.1
-9%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
8%
N/A
IN
S
SAB Industries Ltd
BSE:539112
4.9
N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
258.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-2%
N/A
US
Coupang Inc
F:788
1.4
14%
0.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
11.7
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
14%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
101%
N/A
P/E Multiple
Earnings Growth PEG
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average P/E: 1 094.5
Negative Multiple: -2.1
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 722 061.3 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
38%
N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -4.1 N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 953.3
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
Coupang Inc
F:788
281
136%
2.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
49.1
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average EV/EBITDA: 660.2
Negative Multiple: -3.5
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 722 057.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
IN
S
SAB Industries Ltd
BSE:539112
56.4
N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 510.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
8%
N/A
US
Coupang Inc
F:788
44.7
61%
0.7
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
29.3
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average EV/EBIT: 694.1
Negative Multiple: -3.5
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 722 057.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
78%
N/A
IN
S
SAB Industries Ltd
BSE:539112
59.6
N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 598.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
12%
N/A
US
Coupang Inc
F:788
89.1
83%
1.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
29.3
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
35%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
136%
N/A