Coloplast A/S
CSE:COLO B

Watchlist Manager
Coloplast A/S Logo
Coloplast A/S
CSE:COLO B
Watchlist
Price: 702.4 DKK 0.03% Market Closed
Market Cap: 158.1B DKK

Relative Value

The Relative Value of one COLO B stock under the Base Case scenario is hidden DKK. Compared to the current market price of 702.4 DKK, Coloplast A/S is hidden .

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.

COLO B Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
22
Median 3Y
7.4
Median 5Y
8.2
Industry
2.1
Forward
5.4
vs History
98
vs Industry
16
Median 3Y
37.4
Median 5Y
40.6
Industry
21.5
Forward
27.4
vs History
20
vs Industry
4
Median 3Y
40.4
Median 5Y
40.4
Industry
13.2
vs History
77
vs Industry
10
Median 3Y
49.5
Median 5Y
52.9
Industry
18.8
vs History
98
vs Industry
7
Median 3Y
13.6
Median 5Y
25.8
Industry
2
vs History
98
vs Industry
19
Median 3Y
8.1
Median 5Y
8.8
Industry
2.2
Forward
6
vs History
98
vs Industry
21
Median 3Y
11.9
Median 5Y
12.9
Industry
4.6
vs History
98
vs Industry
16
Median 3Y
24.6
Median 5Y
26.2
Industry
11.4
Forward
18.4
vs History
98
vs Industry
18
Median 3Y
28.3
Median 5Y
30.3
Industry
15.4
Forward
21.4
vs History
20
vs Industry
4
Median 3Y
44.5
Median 5Y
43
Industry
13
vs History
20
vs Industry
4
Median 3Y
61
Median 5Y
61
Industry
16.5
vs History
98
vs Industry
21
Median 3Y
4.8
Median 5Y
5.9
Industry
1.8

Multiples Across Competitors

COLO B Competitors Multiples
Coloplast A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Coloplast A/S
CSE:COLO B
158.3B DKK 5.8 32.4 20.1 23.7
CH
Alcon AG
SIX:ALC
37.5B CHF 4.6 45.2 19 36.3
JP
Hoya Corp
TSE:7741
5.3T JPY 6.3 25.5 16.7 20
US
Align Technology Inc
NASDAQ:ALGN
12.3B USD 3.1 29.3 13.8 16.8
UK
ConvaTec Group PLC
LSE:CTEC
5.3B GBP 3 36.6 208.5 341.1
US
Lantheus Holdings Inc
NASDAQ:LNTH
6.9B USD 4.5 22 12.7 14.6
CH
Ypsomed Holding AG
SIX:YPSN
4.5B CHF 7.2 59.9 29 54.5
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
39.3B CNY 8.9 21.2 18.2 18.2
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.3B USD 3.9 44.2 20.3 34.6
KR
HLB Inc
KOSDAQ:028300
7.1T KRW 137.1 -38.3 -58.8 -55.5
CA
Bausch + Lomb Corp
NYSE:BLCO
4.2B USD 0.9 -13.2 13.4 41.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Coloplast A/S
CSE:COLO B
Average EV/EBITDA: 37.2
20.1
11%
1.8
CH
Alcon AG
SIX:ALC
19
11%
1.7
JP
Hoya Corp
TSE:7741
16.7
14%
1.2
US
Align Technology Inc
NASDAQ:ALGN
13.8
16%
0.9
UK
ConvaTec Group PLC
LSE:CTEC
208.5
10%
20.9
US
Lantheus Holdings Inc
NASDAQ:LNTH
12.7
23%
0.6
CH
Ypsomed Holding AG
SIX:YPSN
29
31%
0.9
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
18.2
26%
0.7
US
Merit Medical Systems Inc
NASDAQ:MMSI
20.3
14%
1.5
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -58.8 N/A N/A
CA
Bausch + Lomb Corp
NYSE:BLCO
13.4
21%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Coloplast A/S
CSE:COLO B
Average EV/EBIT: 60.2
23.7
12%
2
CH
Alcon AG
SIX:ALC
36.3
25%
1.5
JP
Hoya Corp
TSE:7741
20
N/A N/A
US
Align Technology Inc
NASDAQ:ALGN
16.8
19%
0.9
UK
ConvaTec Group PLC
LSE:CTEC
341.1
22%
15.5
US
Lantheus Holdings Inc
NASDAQ:LNTH
14.6
26%
0.6
CH
Ypsomed Holding AG
SIX:YPSN
54.5
45%
1.2
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
18.2
22%
0.8
US
Merit Medical Systems Inc
NASDAQ:MMSI
34.6
29%
1.2
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -55.5 N/A N/A
CA
Bausch + Lomb Corp
NYSE:BLCO
41.8
60%
0.7