4

4Mass SA
WSE:4MS

Watchlist Manager
4Mass SA
WSE:4MS
Watchlist
Price: 4.19 PLN -0.24% Market Closed
Market Cap: 100.6m PLN

Relative Value

The Relative Value of one 4MS stock under the Base Case scenario is 5.54 PLN. Compared to the current market price of 4.19 PLN, 4Mass SA 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.

4MS Relative Value
Base Case
5.54 PLN
Undervaluation 24%
Relative Value
Price
4
Worst Case
Base Case
Best Case

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
100.6m 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
116.7B GBP 0 0.2 0 0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.6 50.9 36.9 40.9
UK
HALEON PLC
LSE:HLN
32.7B GBP 0 0.2 0 0
US
Estee Lauder Companies Inc
NYSE:EL
41.5B USD 2.9 -44.6 22.4 37
DE
Beiersdorf AG
XETRA:BEI
21.7B EUR 2.2 24.6 12.2 15.5
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23.4 11.1 17.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.5 69.4 43.4 47.6
IN
Dabur India Ltd
NSE:DABUR
912.7B INR 7.1 50.5 36.9 45.7
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: 29
8
N/A N/A
FR
L'Oreal SA
PAR:OR
33.5
8%
4.2
UK
Unilever PLC
LSE:ULVR
0.2
15%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.9
8%
6.4
UK
HALEON PLC
LSE:HLN
0.2
12%
0
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -44.6 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
24.6
8%
3.1
JP
Kao Corp
TSE:4452
23.4
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69.4
19%
3.7
IN
Dabur India Ltd
NSE:DABUR
50.5
12%
4.2
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: 18.7
5.3
N/A N/A
FR
L'Oreal SA
PAR:OR
19
5%
3.8
UK
Unilever PLC
LSE:ULVR
0
1%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.9
8%
4.6
UK
HALEON PLC
LSE:HLN
0
4%
0
US
Estee Lauder Companies Inc
NYSE:EL
22.4
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
12.2
-1%
N/A
JP
Kao Corp
TSE:4452
11.1
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.4
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
36.9
11%
3.4
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: 23.4
6.6
N/A N/A
FR
L'Oreal SA
PAR:OR
23.1
6%
3.8
UK
Unilever PLC
LSE:ULVR
0
1%
0
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.9
9%
4.5
UK
HALEON PLC
LSE:HLN
0
4%
0
US
Estee Lauder Companies Inc
NYSE:EL
37
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15.5
-2%
N/A
JP
Kao Corp
TSE:4452
17.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47.6
13%
3.7
IN
Dabur India Ltd
NSE:DABUR
45.7
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A