A

Auto Partner SA
WSE:APR

Watchlist Manager
Auto Partner SA
WSE:APR
Watchlist
Price: 20.5 PLN 0.24% Market Closed
Market Cap: 2.7B PLN

Relative Value

The Relative Value of one APR stock under the Base Case scenario is 31.5 PLN. Compared to the current market price of 20.5 PLN, Auto Partner SA is Undervalued by 35%.

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
31.5 PLN
Undervaluation 35%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
39
Median 3Y
0.8
Median 5Y
0.7
Industry
0.5
Forward
0.6
vs History
26
vs Industry
41
Median 3Y
13.1
Median 5Y
11
Industry
16.9
Forward
11.9
vs History
20
vs Industry
8
Median 3Y
18.4
Median 5Y
15.7
Industry
8.2
vs History
68
vs Industry
11
Median 3Y
45.8
Median 5Y
57.8
Industry
16.5
vs History
66
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
0.7
vs History
60
vs Industry
37
Median 3Y
2.8
Median 5Y
2.8
Industry
2.3
vs History
23
vs Industry
35
Median 3Y
8.8
Median 5Y
7.7
Industry
8.3
Forward
8.1
vs History
20
vs Industry
41
Median 3Y
10.3
Median 5Y
8.7
Industry
12.7
Forward
10.3
vs History
20
vs Industry
8
Median 3Y
19.3
Median 5Y
16.4
Industry
9.5
vs History
15
vs Industry
6
Median 3Y
22.8
Median 5Y
19.4
Industry
13.3
vs History
53
vs Industry
25
Median 3Y
1.9
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
2.7B PLN 0.7 13.5 9.1 10.9
US
O'Reilly Automotive Inc
NASDAQ:ORLY
77.1B USD 4.6 32.4 22.2 25.5
US
Carvana Co
NYSE:CVNA
68.2B USD 4.6 170.8 46.3 57.3
US
Autozone Inc
NYSE:AZO
61.7B USD 3.3 23.8 16.4 18.8
ZA
Motus Holdings Ltd
JSE:MTH
15B Zac 0 0 0 0
TW
Hotai Motor Co Ltd
TWSE:2207
355.4B TWD 1.5 18.8 26.3 69.4
US
Penske Automotive Group Inc
NYSE:PAG
10.8B USD 0.4 11.4 10.7 12
ZA
Super Group Ltd
JSE:SPG
10.4B Zac 0 0 0 0
US
Carmax Inc
NYSE:KMX
9.6B USD 0.4 19.2 55.1 133.2
US
Murphy Usa Inc
NYSE:MUSA
8.6B USD 0.4 17.6 10.7 14.4
US
Lithia Motors Inc
NYSE:LAD
8.1B USD 0.2 9.6 10.8 12.7
P/E Multiple
Earnings Growth PEG
PL
A
Auto Partner SA
WSE:APR
Average P/E: 35.2
13.5
14%
1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
32.4
10%
3.2
US
Carvana Co
NYSE:CVNA
170.8
92%
1.9
US
Autozone Inc
NYSE:AZO
23.8
6%
4
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
15%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
18.8
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.4
2%
5.7
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-33%
N/A
US
Carmax Inc
NYSE:KMX
19.2
19%
1
US
Murphy Usa Inc
NYSE:MUSA
17.6
6%
2.9
US
Lithia Motors Inc
NYSE:LAD
9.6
12%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
A
Auto Partner SA
WSE:APR
Average EV/EBITDA: 23.1
9.1
18%
0.5
US
O'Reilly Automotive Inc
NASDAQ:ORLY
22.2
8%
2.8
US
Carvana Co
NYSE:CVNA
46.3
35%
1.3
US
Autozone Inc
NYSE:AZO
16.4
5%
3.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
19%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
26.3
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
10.7
2%
5.3
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-22%
N/A
US
Carmax Inc
NYSE:KMX
55.1
44%
1.3
US
Murphy Usa Inc
NYSE:MUSA
10.7
5%
2.1
US
Lithia Motors Inc
NYSE:LAD
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
A
Auto Partner SA
WSE:APR
Average EV/EBIT: 39.4
10.9
12%
0.9
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25.5
8%
3.2
US
Carvana Co
NYSE:CVNA
57.3
36%
1.6
US
Autozone Inc
NYSE:AZO
18.8
5%
3.8
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
4%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
69.4
N/A N/A
US
Penske Automotive Group Inc
NYSE:PAG
12
0%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A
US
Carmax Inc
NYSE:KMX
133.2
80%
1.7
US
Murphy Usa Inc
NYSE:MUSA
14.4
6%
2.4
US
Lithia Motors Inc
NYSE:LAD
12.7
8%
1.6