S

Sundragon SA
WSE:SDG

Watchlist Manager
Sundragon SA
WSE:SDG
Watchlist
Price: 0.662 PLN 13.75% Market Closed
Market Cap: 212.5m PLN

Relative Value

The Relative Value of one SDG stock under the Base Case scenario is hidden PLN. Compared to the current market price of 0.662 PLN, Sundragon 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.

SDG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
15
Median 3Y
3.9
Median 5Y
3.6
Industry
1.2
vs History
vs Industry
3
Median 3Y
-12.5
Median 5Y
-13.4
Industry
16.8
vs History
vs Industry
1
Median 3Y
-118.2
Median 5Y
-344.5
Industry
10.1
vs History
vs Industry
3
Median 3Y
-151.6
Median 5Y
-187.9
Industry
16.8
vs History
33
vs Industry
13
Median 3Y
5.4
Median 5Y
7.6
Industry
1.7
vs History
3
vs Industry
17
Median 3Y
3.8
Median 5Y
3.5
Industry
1.5
vs History
20
vs Industry
20
Median 3Y
12.3
Median 5Y
11.2
Industry
4.3
vs History
vs Industry
3
Median 3Y
-11.8
Median 5Y
-13
Industry
8.6
vs History
vs Industry
2
Median 3Y
-11.8
Median 5Y
-12.6
Industry
12.7
vs History
vs Industry
0
Median 3Y
-116.3
Median 5Y
-341.4
Industry
10.8
vs History
vs Industry
4
Median 3Y
-166.8
Median 5Y
-212.4
Industry
15
vs History
25
vs Industry
13
Median 3Y
3.3
Median 5Y
3.8
Industry
1.2

Multiples Across Competitors

SDG Competitors Multiples
Sundragon 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
Sundragon SA
WSE:SDG
212.5m PLN 8 -24.8 -23 -22.2
US
Cintas Corp
NASDAQ:CTAS
74.4B USD 7 40.3 26.3 31.7
US
Copart Inc
NASDAQ:CPRT
37.5B USD 8.1 23.5 16.6 18.7
AU
Brambles Ltd
ASX:BXB
30.5B AUD 3.1 22.9 16.3 16.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.3 49.5 18.9 27.5
US
RB Global Inc
F:J1F
16.3B EUR 4.2 48.8 18.6 27.2
FR
Spie SA
PAR:SPIE
8.4B EUR 0.8 41.4 10.6 17.6
US
Aurora Innovation Inc
NASDAQ:AUR
7.7B USD 3 850.4 -9.6 -7.7 -7.5
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.3 5.4 13.7
DK
Iss A/S
CSE:ISS
37.3B DKK 0.4 13.7 7.2 9.8
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
537B INR 11.2 39.1 31.4 32.4
P/E Multiple
Earnings Growth PEG
PL
S
Sundragon SA
WSE:SDG
Average P/E: 32.7
Negative Multiple: -24.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.3
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.5
6%
3.9
AU
Brambles Ltd
ASX:BXB
22.9
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.5
35%
1.4
US
RB Global Inc
F:J1F
48.8
35%
1.4
FR
Spie SA
PAR:SPIE
41.4
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.6 N/A N/A
FR
Elis SA
PAR:ELIS
15.3
15%
1
DK
Iss A/S
CSE:ISS
13.7
13%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.1
12%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
S
Sundragon SA
WSE:SDG
Average EV/EBITDA: 16.8
Negative Multiple: -23
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.3
10%
2.6
US
Copart Inc
NASDAQ:CPRT
16.6
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.3
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.9
11%
1.7
US
RB Global Inc
F:J1F
18.6
11%
1.7
FR
Spie SA
PAR:SPIE
10.6
10%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.2
6%
1.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.4
13%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
S
Sundragon SA
WSE:SDG
Average EV/EBIT: 21.7
Negative Multiple: -22.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.7
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.7
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.3
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
US
RB Global Inc
F:J1F
27.2
9%
3
FR
Spie SA
PAR:SPIE
17.6
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.5 N/A N/A
FR
Elis SA
PAR:ELIS
13.7
10%
1.4
DK
Iss A/S
CSE:ISS
9.8
7%
1.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.4
13%
2.5