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

Relative Value

The Relative Value of one SMAR stock under the Base Case scenario is 27.79 EUR. Compared to the current market price of 26.4 EUR, Smartphoto Group NV is Undervalued by 5%.

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
27.79 EUR
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

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
79.3B USD 7.3 41.9 27.3 32.9
US
Copart Inc
NASDAQ:CPRT
34.1B USD 7.3 21.4 14.9 16.7
AU
Brambles Ltd
ASX:BXB
33.3B AUD 3.5 24.5 17.9 17.9
US
RB Global Inc
F:J1F
16.3B EUR 4.3 49.3 18.8 27.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.7B CAD 4.2 48.1 18.4 26.8
FR
Spie SA
PAR:SPIE
8.6B EUR 0.8 43 10.8 17.9
US
Aurora Innovation Inc
NASDAQ:AUR
9.2B USD 3 063.5 -11.3 -9.1 -8.8
FR
Elis SA
PAR:ELIS
6.4B EUR 1.3 16.9 5.8 14.7
US
VSE Corp
NASDAQ:VSEC
6.5B USD 5 497.5 58.9 84.8
DK
Iss A/S
CSE:ISS
37.5B DKK 0.4 14.6 8.3 11.5
P/S Multiple
Revenue Growth P/S to Growth
BE
Smartphoto Group NV
XBRU:SMAR
Average P/S: 281.7
1.3
7%
0.2
US
Cintas Corp
NASDAQ:CTAS
7.3
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.3
6%
1.2
AU
Brambles Ltd
ASX:BXB
3.5
6%
0.6
US
RB Global Inc
F:J1F
4.3
5%
0.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.2
5%
0.8
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
3 063.5
515%
5.9
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
US
VSE Corp
NASDAQ:VSEC
5
14%
0.4
DK
Iss A/S
CSE:ISS
0.4
4%
0.1
P/E Multiple
Earnings Growth PEG
BE
Smartphoto Group NV
XBRU:SMAR
Average P/E: 77.6
19.2
21%
0.9
US
Cintas Corp
NASDAQ:CTAS
41.9
11%
3.8
US
Copart Inc
NASDAQ:CPRT
21.4
6%
3.6
AU
Brambles Ltd
ASX:BXB
24.5
10%
2.5
US
RB Global Inc
F:J1F
49.3
35%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.1
35%
1.4
FR
Spie SA
PAR:SPIE
43
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.3 N/A N/A
FR
Elis SA
PAR:ELIS
16.9
14%
1.2
US
VSE Corp
NASDAQ:VSEC
497.5
120%
4.1
DK
Iss A/S
CSE:ISS
14.6
11%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Smartphoto Group NV
XBRU:SMAR
Average EV/EBITDA: 18.8
7.2
13%
0.6
US
Cintas Corp
NASDAQ:CTAS
27.3
10%
2.7
US
Copart Inc
NASDAQ:CPRT
14.9
7%
2.1
AU
Brambles Ltd
ASX:BXB
17.9
27%
0.7
US
RB Global Inc
F:J1F
18.8
11%
1.7
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.4
11%
1.7
FR
Spie SA
PAR:SPIE
10.8
10%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.8
6%
1
US
VSE Corp
NASDAQ:VSEC
58.9
26%
2.3
DK
Iss A/S
CSE:ISS
8.3
7%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BE
Smartphoto Group NV
XBRU:SMAR
Average EV/EBIT: 26.2
11.4
16%
0.7
US
Cintas Corp
NASDAQ:CTAS
32.9
11%
3
US
Copart Inc
NASDAQ:CPRT
16.7
7%
2.4
AU
Brambles Ltd
ASX:BXB
17.9
9%
2
US
RB Global Inc
F:J1F
27.4
9%
3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.8
9%
3
FR
Spie SA
PAR:SPIE
17.9
15%
1.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.8 N/A N/A
FR
Elis SA
PAR:ELIS
14.7
10%
1.5
US
VSE Corp
NASDAQ:VSEC
84.8
24%
3.5
DK
Iss A/S
CSE:ISS
11.5
9%
1.3