A

Auto Partner SA
WSE:APR

Watchlist Manager
Auto Partner SA
WSE:APR
Watchlist
Price: 19.54 PLN -4.22% Market Closed
Market Cap: 2.6B PLN

Relative Value

The Relative Value of one APR stock under the Base Case scenario is 33.96 PLN. Compared to the current market price of 19.54 PLN, Auto Partner SA is Undervalued by 42%.

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.

APR Relative Value
Base Case
33.96 PLN
Undervaluation 42%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
39
Median 3Y
0.7
Median 5Y
0.7
Industry
0.5
Forward
0.5
vs History
26
vs Industry
41
Median 3Y
12.5
Median 5Y
11.1
Industry
16.7
Forward
9.7
vs History
12
vs Industry
8
Median 3Y
18.6
Median 5Y
15.8
Industry
8.1
vs History
80
vs Industry
11
Median 3Y
48.4
Median 5Y
57.8
Industry
16.7
vs History
77
vs Industry
31
Median 3Y
2.6
Median 5Y
2.6
Industry
1.6
vs History
65
vs Industry
42
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7
Forward
0.6
vs History
60
vs Industry
37
Median 3Y
2.8
Median 5Y
2.8
Industry
2.3
vs History
26
vs Industry
35
Median 3Y
8.5
Median 5Y
7.7
Industry
8.3
Forward
6.5
vs History
25
vs Industry
41
Median 3Y
10
Median 5Y
8.8
Industry
12.6
Forward
8.4
vs History
11
vs Industry
8
Median 3Y
19.5
Median 5Y
16.7
Industry
9.5
vs History
7
vs Industry
6
Median 3Y
24.1
Median 5Y
19.7
Industry
13.5
vs History
68
vs Industry
25
Median 3Y
1.8
Median 5Y
1.8
Industry
1

Multiples Across Competitors

APR Competitors Multiples
Auto Partner SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Auto Partner SA
WSE:APR
2.6B PLN 0.6 12.3 8.3 9.9
US
Carvana Co
NYSE:CVNA
63.5B USD 4.3 159.6 43.3 53.6
US
Autozone Inc
NYSE:AZO
61B USD 3.2 23.8 16.3 18.8
ZA
Motus Holdings Ltd
JSE:MTH
17B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
11B USD 0.4 11.7 10.9 12.2
TW
Hotai Motor Co Ltd
TWSE:2207
324.8B TWD 1.3 17.2 24.9 65.9
ZA
Super Group Ltd
JSE:SPG
10.3B Zac 0 0 0 0
US
Carmax Inc
NYSE:KMX
9.9B USD 0.4 19.9 55.8 134.8
US
Lithia Motors Inc
NYSE:LAD
8.4B USD 0.2 9.9 10.9 12.9
US
Murphy Usa Inc
NYSE:MUSA
8B USD 0.4 16.2 10 13.5
US
AutoNation Inc
NYSE:AN
7.4B USD 0.3 10.9 7.3 8.7
P/S Multiple
Revenue Growth P/S to Growth
PL
A
Auto Partner SA
WSE:APR
Average P/S: 1.2
0.6
21%
0
US
Carvana Co
NYSE:CVNA
4.3
25%
0.2
US
Autozone Inc
NYSE:AZO
3.2
5%
0.6
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
4%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
0.4
4%
0.1
TW
Hotai Motor Co Ltd
TWSE:2207
1.3
N/A N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-8%
N/A
US
Carmax Inc
NYSE:KMX
0.4
6%
0.1
US
Lithia Motors Inc
NYSE:LAD
0.2
7%
0
US
Murphy Usa Inc
NYSE:MUSA
0.4
2%
0.2
US
AutoNation Inc
NYSE:AN
0.3
4%
0.1
P/E Multiple
Earnings Growth PEG
PL
A
Auto Partner SA
WSE:APR
Average P/E: 31.3
12.3
N/A N/A
US
Carvana Co
NYSE:CVNA
159.6
92%
1.7
US
Autozone Inc
NYSE:AZO
23.8
6%
4
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
15%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.7
2%
5.8
TW
Hotai Motor Co Ltd
TWSE:2207
17.2
N/A N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-33%
N/A
US
Carmax Inc
NYSE:KMX
19.9
20%
1
US
Lithia Motors Inc
NYSE:LAD
9.9
12%
0.8
US
Murphy Usa Inc
NYSE:MUSA
16.2
6%
2.7
US
AutoNation Inc
NYSE:AN
10.9
8%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
A
Auto Partner SA
WSE:APR
Average EV/EBITDA: 20.9
8.3
N/A N/A
US
Carvana Co
NYSE:CVNA
43.3
35%
1.2
US
Autozone Inc
NYSE:AZO
16.3
5%
3.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
19%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.9
2%
5.4
TW
Hotai Motor Co Ltd
TWSE:2207
24.9
N/A N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-22%
N/A
US
Carmax Inc
NYSE:KMX
55.8
44%
1.3
US
Lithia Motors Inc
NYSE:LAD
10.9
7%
1.6
US
Murphy Usa Inc
NYSE:MUSA
10
5%
2
US
AutoNation Inc
NYSE:AN
7.3
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
A
Auto Partner SA
WSE:APR
Average EV/EBIT: 36.7
9.9
21%
0.5
US
Carvana Co
NYSE:CVNA
53.6
40%
1.3
US
Autozone Inc
NYSE:AZO
18.8
5%
3.8
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
4%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.2
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
65.9
N/A N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A
US
Carmax Inc
NYSE:KMX
134.8
80%
1.7
US
Lithia Motors Inc
NYSE:LAD
12.9
8%
1.6
US
Murphy Usa Inc
NYSE:MUSA
13.5
5%
2.7
US
AutoNation Inc
NYSE:AN
8.7
4%
2.2