C

CCC SA
WSE:CCC

Watchlist Manager
CCC SA
WSE:CCC
Watchlist
Price: 186.3 PLN -2.1% Market Closed
Market Cap: 14.4B PLN

Relative Value

The Relative Value of one CCC stock under the Base Case scenario is 255.8 PLN. Compared to the current market price of 186.3 PLN, CCC SA is Undervalued by 27%.

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.

CCC Relative Value
Base Case
255.8 PLN
Undervaluation 27%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
30
Median 3Y
0.5
Median 5Y
0.8
Industry
0.9
Forward
1.2
vs History
20
vs Industry
18
Median 3Y
-7.1
Median 5Y
-6.5
Industry
18.1
Forward
15.5
vs History
42
vs Industry
23
Median 3Y
6.9
Median 5Y
9.3
Industry
9.7
vs History
6
vs Industry
33
Median 3Y
-7.9
Median 5Y
-8.7
Industry
17.1
vs History
41
vs Industry
3
Median 3Y
6.8
Median 5Y
7.1
Industry
1.3
vs History
7
vs Industry
29
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1
Forward
1.4
vs History
14
vs Industry
42
Median 3Y
1.6
Median 5Y
2.1
Industry
3.7
vs History
42
vs Industry
28
Median 3Y
10
Median 5Y
10.1
Industry
9.8
Forward
8.1
vs History
52
vs Industry
19
Median 3Y
24.8
Median 5Y
19.1
Industry
12.7
Forward
11.7
vs History
47
vs Industry
22
Median 3Y
11.7
Median 5Y
13
Industry
10.5
vs History
25
vs Industry
16
Median 3Y
14.4
Median 5Y
6
Industry
13.7
vs History
7
vs Industry
13
Median 3Y
1.2
Median 5Y
1.3
Industry
1

Multiples Across Competitors

CCC Competitors Multiples
CCC SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
CCC SA
WSE:CCC
14.4B PLN 1.4 15 10.6 17.1
US
Nike Inc
NYSE:NKE
88.6B USD 1.9 19.7 15 17.5
CH
On Holding AG
NYSE:ONON
16.9B USD 5.4 66.4 36.3 52.4
JP
Asics Corp
TSE:7936
2.4T JPY 3.4 35.6 17.5 21.7
US
Deckers Outdoor Corp
NYSE:DECK
15.4B USD 3.1 16 10.8 11.4
UK
Birkenstock Holding PLC
NYSE:BIRK
9.7B USD 4.3 33.5 15.6 18.9
US
Skechers USA Inc
NYSE:SKX
9.3B USD 1 14.7 7.8 9.8
CN
Huali Industrial Group Co Ltd
SZSE:300979
59.6B CNY 2.4 15.6 11.2 11.2
US
Crocs Inc
NASDAQ:CROX
5.7B USD 1.4 5.9 6.4 6.9
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
120.5B TWD 1.4 21 11.6 16.6
DE
Puma SE
XETRA:PUM
3.2B EUR 0.4 16.3 4.6 7.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
C
CCC SA
WSE:CCC
Average EV/EBITDA: 13.4
10.6
25%
0.4
US
Nike Inc
NYSE:NKE
15
-13%
N/A
CH
On Holding AG
NYSE:ONON
36.3
39%
0.9
JP
Asics Corp
TSE:7936
17.5
15%
1.2
US
Deckers Outdoor Corp
NYSE:DECK
10.8
6%
1.8
UK
Birkenstock Holding PLC
NYSE:BIRK
15.6
20%
0.8
US
Skechers USA Inc
NYSE:SKX
7.8
2%
3.9
CN
Huali Industrial Group Co Ltd
SZSE:300979
11.2
19%
0.6
US
Crocs Inc
NASDAQ:CROX
6.4
-5%
N/A
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
11.6
8%
1.4
DE
Puma SE
XETRA:PUM
4.6
3%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
C
CCC SA
WSE:CCC
Average EV/EBIT: 17.4
17.1
30%
0.6
US
Nike Inc
NYSE:NKE
17.5
-13%
N/A
CH
On Holding AG
NYSE:ONON
52.4
43%
1.2
JP
Asics Corp
TSE:7936
21.7
N/A N/A
US
Deckers Outdoor Corp
NYSE:DECK
11.4
6%
1.9
UK
Birkenstock Holding PLC
NYSE:BIRK
18.9
21%
0.9
US
Skechers USA Inc
NYSE:SKX
9.8
0%
N/A
CN
Huali Industrial Group Co Ltd
SZSE:300979
11.2
14%
0.8
US
Crocs Inc
NASDAQ:CROX
6.9
-3%
N/A
TW
Feng Tay Enterprises Co Ltd
TWSE:9910
16.6
9%
1.8
DE
Puma SE
XETRA:PUM
7.9
5%
1.6