D

Delignit AG
XETRA:DLX

Watchlist Manager
Delignit AG
XETRA:DLX
Watchlist
Price: 2.14 EUR Market Closed
Market Cap: 21.9m EUR

Relative Value

The Relative Value of one DLX stock under the Base Case scenario is 4.78 EUR. Compared to the current market price of 2.14 EUR, Delignit AG is Undervalued by 55%.

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.

DLX Relative Value
Base Case
4.78 EUR
Undervaluation 55%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
Median 3Y
0.4
Median 5Y
0.7
Industry
0.8
Forward
0.3
vs History
42
vs Industry
Median 3Y
19.3
Median 5Y
23.9
Industry
16.3
Forward
15.1
vs History
74
vs Industry
Median 3Y
5
Median 5Y
5.2
Industry
8.5
vs History
69
vs Industry
Median 3Y
20
Median 5Y
19.3
Industry
15.3
vs History
96
vs Industry
Median 3Y
1
Median 5Y
2
Industry
1
vs History
85
vs Industry
Median 3Y
0.3
Median 5Y
0.7
Industry
1.2
Forward
0.2
vs History
85
vs Industry
Median 3Y
0.8
Median 5Y
1.7
Industry
5.4
vs History
73
vs Industry
Median 3Y
4.5
Median 5Y
8
Industry
10.1
Forward
3.7
vs History
58
vs Industry
Median 3Y
10.2
Median 5Y
13.4
Industry
17
Forward
7.2
vs History
73
vs Industry
Median 3Y
3.7
Median 5Y
3.9
Industry
11.5
vs History
65
vs Industry
Median 3Y
6.3
Median 5Y
6.3
Industry
13.9
vs History
93
vs Industry
Median 3Y
0.7
Median 5Y
1.2
Industry
0.8

Multiples Across Competitors

DLX Competitors Multiples
Delignit AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Delignit AG
XETRA:DLX
21.9m EUR 0.4 25.4 4.2 11.9
SE
Svenska Cellulosa SCA AB
STO:SCA B
86B SEK 4.2 24.3 18.8 31.6
US
Louisiana-Pacific Corp
NYSE:LPX
5.9B USD 2.1 27.3 12.4 17.5
CA
West Fraser Timber Co Ltd
TSX:WFG
6.7B CAD 0.9 -19.4 16 -18.4
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
28.6B CNY 6.8 -31.3 -46.6 -46.6
CA
Stella-Jones Inc
TSX:SJ
4.7B CAD 1.3 13.9 9.7 12.5
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
24.1B CNY 17.1 -222.4 -447.2 -447.2
IN
Century Plyboards (India) Ltd
NSE:CENTURYPLY
175.2B INR 3.6 75.6 31.7 43.5
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
11B CNY 1.2 15 15.2 15.2
CA
Canfor Corp
TSX:CFP
1.4B CAD 0.3 -3 31.3 -6.3
ZA
York Timber Holdings Ltd
JSE:YRK
987.5m Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
DE
D
Delignit AG
XETRA:DLX
Average P/E: 30.2
25.4
46%
0.6
SE
Svenska Cellulosa SCA AB
STO:SCA B
24.3
8%
3
US
Louisiana-Pacific Corp
NYSE:LPX
27.3
-4%
N/A
CA
West Fraser Timber Co Ltd
TSX:WFG
Negative Multiple: -19.4 N/A N/A
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
Negative Multiple: -31.3 N/A N/A
CA
Stella-Jones Inc
TSX:SJ
13.9
5%
2.8
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
Negative Multiple: -222.4 N/A N/A
IN
C
Century Plyboards (India) Ltd
NSE:CENTURYPLY
75.6
50%
1.5
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
15
19%
0.8
CA
Canfor Corp
TSX:CFP
Negative Multiple: -3 N/A N/A
ZA
Y
York Timber Holdings Ltd
JSE:YRK
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
D
Delignit AG
XETRA:DLX
Average EV/EBIT: 22
11.9
48%
0.2
SE
Svenska Cellulosa SCA AB
STO:SCA B
31.6
23%
1.4
US
Louisiana-Pacific Corp
NYSE:LPX
17.5
-4%
N/A
CA
West Fraser Timber Co Ltd
TSX:WFG
Negative Multiple: -18.4
73%
N/A
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
Negative Multiple: -46.6 N/A N/A
CA
Stella-Jones Inc
TSX:SJ
12.5
3%
4.2
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
Negative Multiple: -447.2 N/A N/A
IN
C
Century Plyboards (India) Ltd
NSE:CENTURYPLY
43.5
32%
1.4
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
15.2
16%
0.9
CA
Canfor Corp
TSX:CFP
Negative Multiple: -6.3 N/A N/A
ZA
Y
York Timber Holdings Ltd
JSE:YRK
Not Available N/A N/A