G

Grodno SA
WSE:GRN

Watchlist Manager
Grodno SA
WSE:GRN
Watchlist
Price: 11.1 PLN -3.48%
Market Cap: 170.7m PLN

Relative Value

The Relative Value of one GRN stock under the Base Case scenario is hidden PLN. Compared to the current market price of 11.1 PLN, Grodno 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.

GRN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
81
Median 3Y
0.1
Median 5Y
0.2
Industry
0.7
vs History
vs Industry
31
Median 3Y
6.3
Median 5Y
7.1
Industry
15.5
vs History
74
vs Industry
46
Median 3Y
4.9
Median 5Y
6.1
Industry
8.7
vs History
vs Industry
24
Median 3Y
-42.6
Median 5Y
11.2
Industry
14.7
vs History
55
vs Industry
37
Median 3Y
1.2
Median 5Y
1.4
Industry
1.2
vs History
71
vs Industry
78
Median 3Y
0.2
Median 5Y
0.2
Industry
0.9
vs History
61
vs Industry
79
Median 3Y
1
Median 5Y
1.1
Industry
4.4
vs History
vs Industry
46
Median 3Y
4.2
Median 5Y
5.5
Industry
9.2
vs History
vs Industry
40
Median 3Y
5
Median 5Y
6.3
Industry
12.2
vs History
74
vs Industry
45
Median 3Y
5.4
Median 5Y
6.7
Industry
9.8
vs History
49
vs Industry
30
Median 3Y
6.2
Median 5Y
6.1
Industry
11.4
vs History
55
vs Industry
57
Median 3Y
0.7
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

GRN Competitors Multiples
Grodno 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
Grodno SA
WSE:GRN
170.7m PLN 0.1 -8.3 -38.6 -11.9
JP
Itochu Corp
TSE:8001
15.6T JPY 1.1 16.5 15.9 26.1
JP
Mitsubishi Corp
TSE:8058
14.3T JPY 0.8 20.6 24.9 53.3
JP
Mitsui & Co Ltd
TSE:8031
13.9T JPY 1 15.1 21.5 36.6
US
United Rentals Inc
NYSE:URI
56.9B USD 3.6 22.5 9.8 17.2
US
W W Grainger Inc
NYSE:GWW
49B USD 2.8 28.3 18.5 20.4
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.7 28.1 18.4 20.2
JP
Marubeni Corp
TSE:8002
7.5T JPY 0.9 13.2 15.5 24.3
US
Fastenal Co
NASDAQ:FAST
47.7B USD 6 38.9 26.5 29.4
US
Ferguson Enterprises Inc
NYSE:FERG
44.3B USD 1.4 22.6 15.5 17.7
JP
Sumitomo Corp
TSE:8053
6.8T JPY 0.9 11.2 14.5 22.9
P/E Multiple
Earnings Growth PEG
PL
G
Grodno SA
WSE:GRN
Average P/E: 21.7
Negative Multiple: -8.3
N/A N/A
JP
Itochu Corp
TSE:8001
16.5
9%
1.8
JP
Mitsubishi Corp
TSE:8058
20.6
3%
6.9
JP
Mitsui & Co Ltd
TSE:8031
15.1
2%
7.6
US
United Rentals Inc
NYSE:URI
22.5
10%
2.2
US
W W Grainger Inc
NYSE:GWW
28.3
7%
4
US
W
WW Grainger Inc
XMUN:GWW
28.1
8%
3.5
JP
Marubeni Corp
TSE:8002
13.2
7%
1.9
US
Fastenal Co
NASDAQ:FAST
38.9
11%
3.5
US
Ferguson Enterprises Inc
NYSE:FERG
22.6
12%
1.9
JP
Sumitomo Corp
TSE:8053
11.2
6%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
G
Grodno SA
WSE:GRN
Average EV/EBITDA: 18.1
Negative Multiple: -38.6
N/A N/A
JP
Itochu Corp
TSE:8001
15.9
5%
3.2
JP
Mitsubishi Corp
TSE:8058
24.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.5
4%
5.4
US
United Rentals Inc
NYSE:URI
9.8
7%
1.4
US
W W Grainger Inc
NYSE:GWW
18.5
6%
3.1
US
W
WW Grainger Inc
XMUN:GWW
18.4
6%
3.1
JP
Marubeni Corp
TSE:8002
15.5
0%
N/A
US
Fastenal Co
NASDAQ:FAST
26.5
10%
2.6
US
Ferguson Enterprises Inc
NYSE:FERG
15.5
8%
1.9
JP
Sumitomo Corp
TSE:8053
14.5
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
G
Grodno SA
WSE:GRN
Average EV/EBIT: 26.8
Negative Multiple: -11.9
N/A N/A
JP
Itochu Corp
TSE:8001
26.1
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.6
N/A N/A
US
United Rentals Inc
NYSE:URI
17.2
6%
2.9
US
W W Grainger Inc
NYSE:GWW
20.4
6%
3.4
US
W
WW Grainger Inc
XMUN:GWW
20.2
6%
3.4
JP
Marubeni Corp
TSE:8002
24.3
N/A N/A
US
Fastenal Co
NASDAQ:FAST
29.4
11%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
17.7
10%
1.8
JP
Sumitomo Corp
TSE:8053
22.9
N/A N/A