Flugger group A/S
CSE:FLUG B

Watchlist Manager
Flugger group A/S Logo
Flugger group A/S
CSE:FLUG B
Watchlist
Price: 326 DKK Market Closed
Market Cap: 959.4m DKK
Section:
 

Relative Value

The Relative Value of one FLUG B stock under the Base Case scenario is 843.86 DKK. Compared to the current market price of 326 DKK, Flugger group A/S is Undervalued by 61%.

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.

FLUG B Relative Value
Base Case
843.86 DKK
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.4
P/S
P/S
Price to Sales
0.4
vs History
88
vs Industry
81
Median 3Y
0.5
Median 5Y
0.5
Industry
1.5
Forward
0.4
More Details
16.8
P/E
P/E
Price to Earnings
16.8
vs History
30
vs Industry
26
Median 3Y
16.3
Median 5Y
12
Industry
20.5
Forward
15.2
More Details
3.8
P/OCF
P/OCF
Price to OCF
3.8
vs History
90
vs Industry
64
Median 3Y
5.2
Median 5Y
5.5
Industry
13.3
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
42
Median 3Y
-50.7
Median 5Y
-15.4
Industry
21.8
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
79
vs Industry
57
Median 3Y
1.3
Median 5Y
1.4
Industry
1.7
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
90
vs Industry
74
Median 3Y
0.6
Median 5Y
0.7
Industry
1.7
Forward
0.6
More Details
1.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.1
vs History
92
vs Industry
85
Median 3Y
1.2
Median 5Y
1.3
Industry
7.1
More Details
5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5
vs History
68
vs Industry
61
Median 3Y
5.2
Median 5Y
5.5
Industry
12.9
Forward
4.6
More Details
13.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.9
vs History
30
vs Industry
41
Median 3Y
13.7
Median 5Y
10.9
Industry
17.4
Forward
11.4
More Details
5.2
EV/OCF
EV/OCF
Enterprise Value to OCF
5.2
vs History
84
vs Industry
58
Median 3Y
7.1
Median 5Y
7.3
Industry
14.8
More Details
6.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
6.8
vs History
65
vs Industry
41
Median 3Y
8.4
Median 5Y
8.2
Industry
21
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
74
vs Industry
60
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
More Details

Multiples Across Competitors

FLUG B Competitors Multiples
Flugger group A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Flugger group A/S
CSE:FLUG B
972.7m DKK 0.4 16.8 5 13.9
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 -33.9 11.5 68.3
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
45.6B USD 8.1 25.7 189.4 189.4
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
618.5T IDR 6.6 20.9 154.7 154.7
ID
Barito Pacific Tbk PT
IDX:BRPT
338.3T IDR 3.2 32.9 405.5 405.5
KR
LG Chem Ltd
KRX:051910
28.4T KRW 0.6 -27 7.3 38.4
CN
Hengli Petrochemical Co Ltd
SSE:600346
129.9B CNY 0.6 18.7 21.3 21.3
US
Dow Inc
NYSE:DOW
16.2B USD 0.4 -14.2 8.7 56.1
TW
Nan Ya Plastics Corp
TWSE:1303
456.8B TWD 1.7 -4 191.1 24.3 274.8
UK
LyondellBasell Industries NV
NYSE:LYB
13.8B USD 0.4 -11.4 8.8 19.2
CN
Zhejiang Juhua Co Ltd
SSE:600160
94.8B CNY 3.5 24 19.7 19.7
P/E Multiple
Earnings Growth PEG
DK
Flugger group A/S
CSE:FLUG B
Average P/E: 23.2
16.8
19%
0.9
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
Negative Multiple: -33.9
73%
N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
25.7
N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
20.9
N/A N/A
ID
Barito Pacific Tbk PT
IDX:BRPT
32.9
21%
1.6
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -27 N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
18.7
16%
1.2
US
Dow Inc
NYSE:DOW
Negative Multiple: -14.2
-22%
N/A
TW
Nan Ya Plastics Corp
TWSE:1303
Negative Multiple: -4 191.1
68%
N/A
UK
LyondellBasell Industries NV
NYSE:LYB
Negative Multiple: -11.4
5%
N/A
CN
Zhejiang Juhua Co Ltd
SSE:600160
24
44%
0.5

See Also

Summary
FLUG B intrinsic value, competitors valuation, and company profile.
DCF Valuation
FLUG B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FLUG B stock valuation using valuation multiples.
Wall Street Estimates
FLUG B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FLUG B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.