B

Balticon SA
WSE:BLT

Watchlist Manager
Balticon SA
WSE:BLT
Watchlist
Price: 22 PLN 0.92% Market Closed
Market Cap: 68.2m PLN

Relative Value

The Relative Value of one BLT stock under the Base Case scenario is hidden PLN. Compared to the current market price of 22 PLN, Balticon 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.

BLT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
87
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2
vs History
77
vs Industry
26
Median 3Y
8.8
Median 5Y
8.4
Industry
16.6
vs History
14
vs Industry
58
Median 3Y
3.1
Median 5Y
3.3
Industry
10.1
vs History
0
vs Industry
38
Median 3Y
-4.1
Median 5Y
-7.3
Industry
16.5
vs History
14
vs Industry
62
Median 3Y
0.7
Median 5Y
0.8
Industry
1.7
vs History
17
vs Industry
84
Median 3Y
0.2
Median 5Y
0.2
Industry
1.5
vs History
4
vs Industry
78
Median 3Y
0.7
Median 5Y
0.7
Industry
4.3
vs History
20
vs Industry
60
Median 3Y
2.5
Median 5Y
2.4
Industry
8.6
vs History
65
vs Industry
44
Median 3Y
6.2
Median 5Y
5.8
Industry
12.7
vs History
14
vs Industry
58
Median 3Y
2.8
Median 5Y
3.1
Industry
10.9
vs History
4
vs Industry
30
Median 3Y
8.1
Median 5Y
4.8
Industry
15
vs History
17
vs Industry
71
Median 3Y
0.4
Median 5Y
0.4
Industry
1.2

Multiples Across Competitors

BLT Competitors Multiples
Balticon 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
Balticon SA
WSE:BLT
68.3m PLN 0.2 6.6 2.8 5.2
US
Cintas Corp
NASDAQ:CTAS
76.3B USD 7.2 41.4 26.9 32.5
US
Copart Inc
NASDAQ:CPRT
37.8B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31.3B AUD 3.1 23.4 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.8B CAD 4.3 50 19 27.8
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.2 10.3 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
7.9B USD 3 922.7 -9.8 -7.9 -7.7
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
543.7B INR 11.3 39.6 31.9 32.9
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.9 12.8 16.1
DK
Iss A/S
CSE:ISS
36.4B DKK 0.4 13.3 7 9.6
P/E Multiple
Earnings Growth PEG
PL
B
Balticon SA
WSE:BLT
Average P/E: 27.3
6.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
41.4
11%
3.8
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23.4
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50
35%
1.4
FR
Spie SA
PAR:SPIE
40.2
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.8 N/A N/A
FR
Elis SA
PAR:ELIS
15
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.6
13%
3
US
I
IAA Inc
F:3NI
19.9
N/A N/A
DK
Iss A/S
CSE:ISS
13.3
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Balticon SA
WSE:BLT
Average EV/EBITDA: 15
2.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.9
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19
10%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.9
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
7
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
B
Balticon SA
WSE:BLT
Average EV/EBIT: 19
5.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.5
11%
3
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.6
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.8
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
13.5
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.9
14%
2.3
US
I
IAA Inc
F:3NI
16.1
N/A N/A
DK
Iss A/S
CSE:ISS
9.6
7%
1.4