B

Best SA
WSE:BST

Watchlist Manager
Best SA
WSE:BST
Watchlist
Price: 26.6 PLN -1.48% Market Closed
Market Cap: 757.6m PLN

Relative Value

The Relative Value of one BST stock under the Base Case scenario is hidden PLN. Compared to the current market price of 26.6 PLN, Best 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.

BST Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
33
Median 3Y
1.4
Median 5Y
1.5
Industry
1.2
vs History
39
vs Industry
45
Median 3Y
7.9
Median 5Y
8.2
Industry
16.6
vs History
14
vs Industry
40
Median 3Y
-3.6
Median 5Y
2.7
Industry
10.1
vs History
vs Industry
16
Median 3Y
10.6
Median 5Y
11
Industry
16.7
vs History
41
vs Industry
68
Median 3Y
0.7
Median 5Y
0.7
Industry
1.7
vs History
12
vs Industry
20
Median 3Y
3.2
Median 5Y
2.9
Industry
1.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.2
vs History
17
vs Industry
31
Median 3Y
7.5
Median 5Y
7.2
Industry
8.5
vs History
17
vs Industry
39
Median 3Y
8
Median 5Y
7.7
Industry
12.6
vs History
9
vs Industry
27
Median 3Y
-8.5
Median 5Y
4.2
Industry
10.9
vs History
14
vs Industry
28
Median 3Y
-7.8
Median 5Y
4.3
Industry
15.1
vs History
36
vs Industry
55
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

BST Competitors Multiples
Best 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
Best SA
WSE:BST
757.6m PLN 1.5 9 9.5 10.2
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.6 32.2
US
Copart Inc
NASDAQ:CPRT
37.4B USD 8 23.5 16.6 18.7
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.1 23.3 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.3 49.4 18.8 27.5
FR
Spie SA
PAR:SPIE
7.8B EUR 0.8 38.5 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 4 236.4 -10.6 -8.6 -8.4
FR
Elis SA
PAR:ELIS
5.4B EUR 1.2 14.6 5.2 13.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
539.4B INR 11.2 39.3 31.6 32.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
35.9B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
PL
B
Best SA
WSE:BST
Average P/E: 27.1
9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.5
6%
3.9
AU
Brambles Ltd
ASX:BXB
23.3
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.4
35%
1.4
FR
Spie SA
PAR:SPIE
38.5
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.6 N/A N/A
FR
Elis SA
PAR:ELIS
14.6
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
B
Best SA
WSE:BST
Average EV/EBITDA: 15.5
9.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.6
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.6 N/A N/A
FR
Elis SA
PAR:ELIS
5.2
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.6
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
B
Best SA
WSE:BST
Average EV/EBIT: 19.3
10.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.7
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.6
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
13.3
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4