4

4Mass SA
WSE:4MS

Watchlist Manager
4Mass SA
WSE:4MS
Watchlist
Price: 4.195 PLN 0.6% Market Closed
Market Cap: 100.7m PLN

Relative Value

The Relative Value of one 4MS stock under the Base Case scenario is hidden PLN. Compared to the current market price of 4.195 PLN, 4Mass SA 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.

4MS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
Median 3Y
1.1
Median 5Y
1.3
Industry
1.1
Forward
0.7
vs History
69
vs Industry
Median 3Y
8
Median 5Y
9
Industry
17.8
vs History
33
vs Industry
Median 3Y
8.5
Median 5Y
8.3
Industry
11.6
vs History
28
vs Industry
Median 3Y
22.5
Median 5Y
-5.7
Industry
15.6
vs History
96
vs Industry
Median 3Y
2
Median 5Y
2.2
Industry
1.5
vs History
87
vs Industry
Median 3Y
1.1
Median 5Y
1.2
Industry
1.2
Forward
0.7
vs History
92
vs Industry
Median 3Y
2
Median 5Y
2.2
Industry
4
vs History
71
vs Industry
Median 3Y
5.5
Median 5Y
6.2
Industry
10.4
Forward
3
vs History
63
vs Industry
Median 3Y
6.6
Median 5Y
7
Industry
13.5
Forward
3.3
vs History
30
vs Industry
Median 3Y
9
Median 5Y
8.1
Industry
12.5
vs History
28
vs Industry
Median 3Y
14.8
Median 5Y
-4.8
Industry
15.7
vs History
90
vs Industry
Median 3Y
1.7
Median 5Y
1.8
Industry
1.2

Multiples Across Competitors

4MS Competitors Multiples
4Mass SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
4Mass SA
WSE:4MS
100.7m PLN 0.9 8 5.3 6.6
FR
L'Oreal SA
PAR:OR
205.1B EUR 4.7 33.5 19 23.1
UK
Unilever PLC
LSE:ULVR
116.2B GBP 2.2 23.3 201.8 234.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 8.7 51.2 37.1 41.1
UK
HALEON PLC
LSE:HLN
33.1B GBP 3 23 13.9 15.8
US
Estee Lauder Companies Inc
NYSE:EL
40.1B USD 2.8 -43.3 21.7 35.9
DE
Beiersdorf AG
XETRA:BEI
20.8B EUR 2.1 23.5 11.6 14.9
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.7 11.3 17.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.5 69 42.9 47
IN
Dabur India Ltd
NSE:DABUR
925.9B INR 7.2 51.2 38.4 47.6
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
PL
4
4Mass SA
WSE:4MS
Average P/E: 34
8
N/A N/A
FR
L'Oreal SA
PAR:OR
33.5
8%
4.2
UK
Unilever PLC
LSE:ULVR
23.3
15%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.2
8%
6.4
UK
HALEON PLC
LSE:HLN
23
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -43.3 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.5
8%
2.9
JP
Kao Corp
TSE:4452
23.7
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
51.2
12%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
4
4Mass SA
WSE:4MS
Average EV/EBITDA: 40.3
5.3
N/A N/A
FR
L'Oreal SA
PAR:OR
19
5%
3.8
UK
Unilever PLC
LSE:ULVR
201.8
1%
201.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.1
8%
4.6
UK
HALEON PLC
LSE:HLN
13.9
4%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
21.7
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.6
-1%
N/A
JP
Kao Corp
TSE:4452
11.3
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.9
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
38.4
11%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
4
4Mass SA
WSE:4MS
Average EV/EBIT: 48.4
6.6
N/A N/A
FR
L'Oreal SA
PAR:OR
23.1
6%
3.8
UK
Unilever PLC
LSE:ULVR
234.5
1%
234.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.1
9%
4.6
UK
HALEON PLC
LSE:HLN
15.8
4%
3.9
US
Estee Lauder Companies Inc
NYSE:EL
35.9
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.9
-2%
N/A
JP
Kao Corp
TSE:4452
17.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47
13%
3.6
IN
Dabur India Ltd
NSE:DABUR
47.6
11%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A