Smartphoto Group NV
XBRU:SMAR

Watchlist Manager
Smartphoto Group NV Logo
Smartphoto Group NV
XBRU:SMAR
Watchlist
Price: 26.4 EUR -0.38% Market Closed
Market Cap: 104m EUR

Relative Value

The Relative Value of one SMAR stock under the Base Case scenario is 32.11 EUR. Compared to the current market price of 26.4 EUR, Smartphoto Group NV is Undervalued by 18%.

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.

SMAR Relative Value
Base Case
32.11 EUR
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
37
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2
Forward
1.1
vs History
22
vs Industry
26
Median 3Y
17.7
Median 5Y
17.5
Industry
16.8
Forward
13.6
vs History
68
vs Industry
31
Median 3Y
8.6
Median 5Y
9.3
Industry
10.1
vs History
36
vs Industry
23
Median 3Y
16
Median 5Y
16.9
Industry
16.8
vs History
76
vs Industry
26
Median 3Y
2.3
Median 5Y
2.3
Industry
1.7
vs History
84
vs Industry
40
Median 3Y
1.2
Median 5Y
1.3
Industry
1.5
Forward
0.9
vs History
84
vs Industry
65
Median 3Y
1.6
Median 5Y
1.8
Industry
4.3
vs History
60
vs Industry
31
Median 3Y
7.2
Median 5Y
7.6
Industry
8.6
Forward
6.2
vs History
42
vs Industry
29
Median 3Y
10.4
Median 5Y
11.4
Industry
12.7
Forward
8.9
vs History
77
vs Industry
32
Median 3Y
7.4
Median 5Y
8.1
Industry
10.8
vs History
50
vs Industry
26
Median 3Y
10.6
Median 5Y
10.6
Industry
15
vs History
42
vs Industry
19
Median 3Y
2.4
Median 5Y
2.4
Industry
1.2

Multiples Across Competitors

SMAR Competitors Multiples
Smartphoto Group NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Smartphoto Group NV
XBRU:SMAR
104m EUR 1.3 19.2 7.2 11.4
US
Cintas Corp
NASDAQ:CTAS
75.8B USD 7.2 41.1 26.7 32.3
US
Copart Inc
NASDAQ:CPRT
37.8B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
30.9B AUD 3.1 23.2 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.3B CAD 4.3 50.3 19.1 28
US
RB Global Inc
F:J1F
16.8B EUR 4.3 50.2 19.1 27.9
FR
Spie SA
PAR:SPIE
8.5B EUR 0.8 41.8 10.7 17.7
US
Aurora Innovation Inc
NASDAQ:AUR
9B USD 4 496.9 -11.2 -9.2 -9
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.6 5.4 13.9
DK
Iss A/S
CSE:ISS
38.7B DKK 0.5 14.2 7.4 10.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
525.2B INR 10.9 38.3 30.7 31.7
P/E Multiple
Earnings Growth PEG
BE
Smartphoto Group NV
XBRU:SMAR
Average P/E: 31.8
19.2
21%
0.9
US
Cintas Corp
NASDAQ:CTAS
41.1
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23.2
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
50.3
35%
1.4
US
RB Global Inc
F:J1F
50.2
35%
1.4
FR
Spie SA
PAR:SPIE
41.8
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.2 N/A N/A
FR
Elis SA
PAR:ELIS
15.6
15%
1
DK
Iss A/S
CSE:ISS
14.2
13%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.3
12%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Smartphoto Group NV
XBRU:SMAR
Average EV/EBITDA: 16
7.2
13%
0.6
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.1
11%
1.7
US
RB Global Inc
F:J1F
19.1
11%
1.7
FR
Spie SA
PAR:SPIE
10.7
10%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.2 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.4
6%
1.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
30.7
13%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Smartphoto Group NV
XBRU:SMAR
Average EV/EBIT: 20.8
11.4
16%
0.7
US
Cintas Corp
NASDAQ:CTAS
32.3
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28
9%
3.1
US
RB Global Inc
F:J1F
27.9
9%
3.1
FR
Spie SA
PAR:SPIE
17.7
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9 N/A N/A
FR
Elis SA
PAR:ELIS
13.9
10%
1.4
DK
Iss A/S
CSE:ISS
10.1
7%
1.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.7
13%
2.4