Cewe Stiftung & Co KGaA
XETRA:CWC

Watchlist Manager
Cewe Stiftung & Co KGaA Logo
Cewe Stiftung & Co KGaA
XETRA:CWC
Watchlist
Price: 100.2 EUR 0.3%
Market Cap: 745.5m EUR

Relative Value

The Relative Value of one CWC stock under the Base Case scenario is 112.87 EUR. Compared to the current market price of 100.2 EUR, Cewe Stiftung & Co KGaA is Undervalued by 11%.

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.

CWC Relative Value
Base Case
112.87 EUR
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
53
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2
Forward
0.8
vs History
95
vs Industry
43
Median 3Y
11.8
Median 5Y
12.4
Industry
15.9
Forward
10.4
vs History
90
vs Industry
50
Median 3Y
5.8
Median 5Y
5.9
Industry
9.5
vs History
77
vs Industry
32
Median 3Y
12.6
Median 5Y
19
Industry
16
vs History
93
vs Industry
35
Median 3Y
1.8
Median 5Y
1.9
Industry
1.6
vs History
38
vs Industry
55
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
Forward
0.7
vs History
42
vs Industry
75
Median 3Y
1.1
Median 5Y
1.1
Industry
4.2
vs History
90
vs Industry
35
Median 3Y
7.6
Median 5Y
8.2
Industry
8.3
Forward
4.1
vs History
84
vs Industry
47
Median 3Y
7.6
Median 5Y
8.2
Industry
12
Forward
6.7
vs History
88
vs Industry
51
Median 3Y
5.7
Median 5Y
5.9
Industry
10.2
vs History
77
vs Industry
33
Median 3Y
11.1
Median 5Y
10.9
Industry
13.7
vs History
84
vs Industry
28
Median 3Y
1.5
Median 5Y
1.5
Industry
1.2

Multiples Across Competitors

CWC Competitors Multiples
Cewe Stiftung & Co KGaA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Cewe Stiftung & Co KGaA
XETRA:CWC
692.6m EUR 1 8.3 4.4 7.4
US
Cintas Corp
NASDAQ:CTAS
86.4B USD 8.5 48.8 31.5 38.2
US
Copart Inc
NASDAQ:CPRT
44.4B USD 9.7 30 21.5 24.4
AU
Brambles Ltd
ASX:BXB
32.4B AUD 3.2 25.3 17.5 17.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.7B CAD 4.7 53.5 16.2 29
US
Aurora Innovation Inc
NASDAQ:AUR
10.7B USD 0 -13.5 -12.2 -11.8
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 29.1 10.4 17.2
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
620.8B INR 13.3 47.2 38.4 39.7
FR
Elis SA
PAR:ELIS
5.7B EUR 1.3 17 5.4 13.9
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.5 12.6 15.9
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
DE
Cewe Stiftung & Co KGaA
XETRA:CWC
Average P/E: 30.9
8.3
7%
1.2
US
Cintas Corp
NASDAQ:CTAS
48.8
12%
4.1
US
Copart Inc
NASDAQ:CPRT
30
12%
2.5
AU
Brambles Ltd
ASX:BXB
25.3
10%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
53.5
35%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.5 N/A N/A
FR
Spie SA
PAR:SPIE
29.1
26%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
47.2
12%
3.9
FR
Elis SA
PAR:ELIS
17
16%
1.1
US
I
IAA Inc
F:3NI
19.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Cewe Stiftung & Co KGaA
XETRA:CWC
Average EV/EBITDA: 17.2
4.4
4%
1.1
US
Cintas Corp
NASDAQ:CTAS
31.5
11%
2.9
US
Copart Inc
NASDAQ:CPRT
21.5
14%
1.5
AU
Brambles Ltd
ASX:BXB
17.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.2
3%
5.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.2 N/A N/A
FR
Spie SA
PAR:SPIE
10.4
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.4
14%
2.7
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
US
I
IAA Inc
F:3NI
12.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Cewe Stiftung & Co KGaA
XETRA:CWC
Average EV/EBIT: 22.4
7.4
6%
1.2
US
Cintas Corp
NASDAQ:CTAS
38.2
12%
3.2
US
Copart Inc
NASDAQ:CPRT
24.4
13%
1.9
AU
Brambles Ltd
ASX:BXB
17.5
8%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29
6%
4.8
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.8 N/A N/A
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.7
14%
2.8
FR
Elis SA
PAR:ELIS
13.9
10%
1.4
US
I
IAA Inc
F:3NI
15.9
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2