D

Dadelo SA
WSE:DAD

Watchlist Manager
Dadelo SA
WSE:DAD
Watchlist
Price: 57 PLN -3.72% Market Closed
Market Cap: 665.2m PLN

Relative Value

The Relative Value of one DAD stock under the Base Case scenario is 65.19 PLN. Compared to the current market price of 57 PLN, Dadelo SA is Undervalued by 13%.

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.

DAD Relative Value
Base Case
65.19 PLN
Undervaluation 13%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
30
Median 3Y
1.1
Median 5Y
1
Industry
0.6
Forward
1.6
vs History
28
vs Industry
27
Median 3Y
39
Median 5Y
27.2
Industry
17
Forward
33.2
vs History
vs Industry
7
Median 3Y
-5
Median 5Y
-9.9
Industry
8.5
vs History
vs Industry
Median 3Y
-29.2
Median 5Y
-44.3
Industry
17.7
vs History
3
vs Industry
27
Median 3Y
2
Median 5Y
1.8
Industry
1.7
vs History
3
vs Industry
33
Median 3Y
1
Median 5Y
1
Industry
0.7
Forward
1.6
vs History
3
vs Industry
34
Median 3Y
3.7
Median 5Y
3.2
Industry
2.3
vs History
27
vs Industry
24
Median 3Y
19.6
Median 5Y
14.6
Industry
8.6
Forward
18.1
vs History
32
vs Industry
29
Median 3Y
28.2
Median 5Y
19.1
Industry
13.1
Forward
23.1
vs History
vs Industry
8
Median 3Y
-5
Median 5Y
-8.3
Industry
10.1
vs History
vs Industry
Median 3Y
-18.2
Median 5Y
-22.1
Industry
14.4
vs History
5
vs Industry
18
Median 3Y
1.7
Median 5Y
1.7
Industry
1.1

Multiples Across Competitors

DAD Competitors Multiples
Dadelo 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
Dadelo SA
WSE:DAD
665.4m PLN 1.8 41.4 21.7 27.2
CN
Pop Mart International Group Ltd
HKEX:9992
259.1B HKD 10.5 34.6 24.8 24.8
US
Tractor Supply Co
NASDAQ:TSCO
27.2B USD 1.8 24.6 14.6 19.3
US
Ulta Beauty Inc
NASDAQ:ULTA
26.6B USD 2.2 22.4 14.5 17.1
CN
China Tourism Group Duty Free Corp Ltd
SSE:601888
171.3B CNY 3.2 50.4 40.1 40.1
US
DICK'S Sporting Goods Inc
NYSE:DKS
19B USD 1.3 18.6 10.7 13.9
HK
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
125.3B HKD 1.4 21.2 13.8 16.9
US
Five Below Inc
NASDAQ:FIVE
10B USD 2.3 32.6 16.3 24.1
NL
Grandvision NV
F:8GV
7.2B EUR 1.8 20.1 18.2 18.2
JP
Sanrio Co Ltd
TSE:8136
1.2T JPY 7.2 24.4 15.9 16.5
UK
JD Sports Fashion PLC
LSE:JD
4.4B GBP 0.4 8.6 3.3 6