D

Develia SA
WSE:DVL

Watchlist Manager
Develia SA
WSE:DVL
Watchlist
Price: 8.56 PLN 1.3% Market Closed
Market Cap: 4B PLN

Relative Value

The Relative Value of one DVL stock under the Base Case scenario is hidden PLN. Compared to the current market price of 8.56 PLN, Develia 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.

DVL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
53
Median 3Y
1.2
Median 5Y
1.2
Industry
2
Forward
1.9
vs History
11
vs Industry
28
Median 3Y
6.7
Median 5Y
6.4
Industry
18.3
Forward
9.4
vs History
58
vs Industry
1
Median 3Y
8.6
Median 5Y
9
Industry
11.2
vs History
34
vs Industry
2
Median 3Y
13.1
Median 5Y
11.1
Industry
14.2
vs History
3
vs Industry
27
Median 3Y
1.7
Median 5Y
1.3
Industry
1.7
vs History
7
vs Industry
53
Median 3Y
1.2
Median 5Y
1.3
Industry
3.1
Forward
1.9
vs History
14
vs Industry
45
Median 3Y
4.1
Median 5Y
4
Industry
6.9
vs History
11
vs Industry
23
Median 3Y
5.6
Median 5Y
5.4
Industry
11
Forward
8.3
vs History
11
vs Industry
24
Median 3Y
5.6
Median 5Y
5.4
Industry
13.4
Forward
8.4
vs History
53
vs Industry
1
Median 3Y
8.9
Median 5Y
9.3
Industry
11.3
vs History
53
vs Industry
0
Median 3Y
9.2
Median 5Y
9.8
Industry
12.1
vs History
7
vs Industry
42
Median 3Y
0.8
Median 5Y
0.7
Industry
1.7

Multiples Across Competitors

DVL Competitors Multiples
Develia 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
Develia SA
WSE:DVL
4B PLN 1.9 8.4 7.3 7.4
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
179.7B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
88.7B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
39.2B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
48.4B USD 25.4 138.6 165.5 175.5
US
Coupang Inc
F:788
36.3B EUR 1.3 108.6 29 47.8
US
Symbotic Inc
NASDAQ:SYM
41.3B USD 18.4 -2 440.7 -1 219.5 -553.2
US
CoreWeave Inc
NASDAQ:CRWV
37.7B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
608.3T IDR 50.8 -140.1 2 934.5 2 934.5
P/S Multiple
Revenue Growth P/S to Growth
PL
D
Develia SA
WSE:DVL
Average P/S: 74.9
1.9
17%
0.1
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
25.4
44%
0.6
US
Coupang Inc
F:788
1.3
16%
0.1
US
Symbotic Inc
NASDAQ:SYM
18.4
22%
0.8
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
50.8
N/A N/A
P/E Multiple
Earnings Growth PEG
PL
D
Develia SA
WSE:DVL
Average P/E: 1 069.1
8.4
9%
0.9
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
138.6
N/A N/A
US
Coupang Inc
F:788
108.6
118%
0.9
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 440.7 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -140.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
D
Develia SA
WSE:DVL
Average EV/EBITDA: 1 310.7
7.3
11%
0.7
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
165.5
N/A N/A
US
Coupang Inc
F:788
29
56%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 219.5 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 934.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
D
Develia SA
WSE:DVL
Average EV/EBIT: 1 340.5
7.4
11%
0.7
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
175.5
N/A N/A
US
Coupang Inc
F:788
47.8
77%
0.6
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -553.2 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 934.5
N/A N/A