KLASSIK RADIO AG
SWB:KA8

Watchlist Manager
KLASSIK RADIO AG Logo
KLASSIK RADIO AG
SWB:KA8
Watchlist
Price: 2.92 EUR -6.41%
Market Cap: 21.2m EUR

Relative Value

The Relative Value of one KA8 stock under the Base Case scenario is 4.31 EUR. Compared to the current market price of 2.92 EUR, KLASSIK RADIO AG is Undervalued by 32%.

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.

KA8 Relative Value
Base Case
4.31 EUR
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
60
Median 3Y
0.9
Median 5Y
1.2
Industry
2
vs History
58
vs Industry
12
Median 3Y
29.5
Median 5Y
28
Industry
18.3
vs History
96
vs Industry
21
Median 3Y
6.4
Median 5Y
12.8
Industry
11.2
vs History
77
vs Industry
23
Median 3Y
6.1
Median 5Y
6.4
Industry
14.2
vs History
85
vs Industry
23
Median 3Y
2.4
Median 5Y
2.6
Industry
1.7
vs History
96
vs Industry
61
Median 3Y
1
Median 5Y
1.4
Industry
3.1
vs History
96
vs Industry
65
Median 3Y
1.7
Median 5Y
2.3
Industry
6.9
vs History
76
vs Industry
15
Median 3Y
13
Median 5Y
13.4
Industry
11
vs History
95
vs Industry
16
Median 3Y
13.2
Median 5Y
14.8
Industry
13.4
vs History
95
vs Industry
21
Median 3Y
7
Median 5Y
13.6
Industry
11.3
vs History
85
vs Industry
19
Median 3Y
7
Median 5Y
14.9
Industry
12.1
vs History
96
vs Industry
35
Median 3Y
1.2
Median 5Y
1.7
Industry
1.7

Multiples Across Competitors

KA8 Competitors Multiples
KLASSIK RADIO AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
KLASSIK RADIO AG
SWB:KA8
14.5m EUR 0.7 25 11.1 11.1
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
183.3B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
87.8B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
38.5B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
46.7B USD 24.5 133.7 159.4 169
US
Coupang Inc
F:788
35.8B EUR 1.2 107.5 28.7 47.2
US
Symbotic Inc
NASDAQ:SYM
41.2B USD 18.3 -2 429.8 -1 213.9 -550.6
US
CoreWeave Inc
NASDAQ:CRWV
39.1B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
506.9T IDR 42.5 -117.3 2 519.5 2 519.5
P/S Multiple
Revenue Growth P/S to Growth
DE
KLASSIK RADIO AG
SWB:KA8
Average P/S: 73.1
0.7
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
24.5
44%
0.6
US
Coupang Inc
F:788
1.2
16%
0.1
US
Symbotic Inc
NASDAQ:SYM
18.3
22%
0.8
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
42.5
N/A N/A
P/E Multiple
Earnings Growth PEG
DE
KLASSIK RADIO AG
SWB:KA8
Average P/E: 1 071.8
25
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
133.7
N/A N/A
US
Coupang Inc
F:788
107.5
118%
0.9
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 429.8 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -117.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
KLASSIK RADIO AG
SWB:KA8
Average EV/EBITDA: 1 227.2
11.1
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
159.4
N/A N/A
US
Coupang Inc
F:788
28.7
56%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 213.9 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 519.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
KLASSIK RADIO AG
SWB:KA8
Average EV/EBIT: 1 256.8
11.1
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
169
N/A N/A
US
Coupang Inc
F:788
47.2
77%
0.6
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -550.6 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 519.5
N/A N/A