Intrum AB
XBER:IJU

Watchlist Manager
Intrum AB Logo
Intrum AB
XBER:IJU
Watchlist
Price: 3.534 EUR Market Closed
Market Cap: €3.7B

Relative Value

The Relative Value of one IJU stock under the Base Case scenario is 24.765 EUR. Compared to the current market price of 3.534 EUR, Intrum AB is Undervalued by 86%.

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.

IJU Relative Value
Base Case
24.765 EUR
Undervaluation 86%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

IJU Competitors Multiples
Intrum AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Intrum AB
XBER:IJU
6.9B EUR 0.4 -73 4.6 9.1
US
Cintas Corp
NASDAQ:CTAS
77.4B USD 7.2 40.9 26.7 32.1
US
Copart Inc
NASDAQ:CPRT
40B USD 8.6 25.1 17.9 20.2
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.2 24 11.6 11.6
US
RB Global Inc
F:J1F
18.3B EUR 4.6 52.8 24.1 35.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.2B CAD 4.7 54.2 14.8 21.6
FR
Spie SA
PAR:SPIE
7.7B EUR 0.8 38.3 9.9 16.4
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 4 299.1 -10.7 -8.8 -8.5
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 15.3 5.4 13.7
DK
Iss A/S
CSE:ISS
40.1B DKK 0.5 14.8 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 15 18.8
P/S Multiple
Revenue Growth P/S to Growth
SE
Intrum AB
XBER:IJU
Average P/S: 393.9
0.4
0%
N/A
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.6
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
US
RB Global Inc
F:J1F
4.6
5%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.7
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 299.1
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
SE
Intrum AB
XBER:IJU
Average P/E: 31.7
Negative Multiple: -73
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
25.1
6%
4.2
AU
Brambles Ltd
ASX:BXB
24
10%
2.4
US
RB Global Inc
F:J1F
52.8
35%
1.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
54.2
35%
1.5
FR
Spie SA
PAR:SPIE
38.3
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.7 N/A N/A
FR
Elis SA
PAR:ELIS
15.3
15%
1
DK
Iss A/S
CSE:ISS
14.8
14%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Intrum AB
XBER:IJU
Average EV/EBITDA: 13.8
4.6
10%
0.5
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.9
7%
2.6
AU
Brambles Ltd
ASX:BXB
11.6
27%
0.4
US
RB Global Inc
F:J1F
24.1
11%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.8
11%
1.3
FR
Spie SA
PAR:SPIE
9.9
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.8 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
15
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Intrum AB
XBER:IJU
Average EV/EBIT: 18.9
9.1
24%
0.4
US
Cintas Corp
NASDAQ:CTAS
32.1
11%
2.9
US
Copart Inc
NASDAQ:CPRT
20.2
7%
2.9
AU
Brambles Ltd
ASX:BXB
11.6
9%
1.3
US
RB Global Inc
F:J1F
35.1
9%
3.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.6
9%
2.4
FR
Spie SA
PAR:SPIE
16.4
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.5 N/A N/A
FR
Elis SA
PAR:ELIS
13.7
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
18.8
N/A N/A