Solar A/S
F:ZVR

Watchlist Manager
Solar A/S Logo
Solar A/S
F:ZVR
Watchlist
Price: 26.45 EUR 2.52% Market Closed
Market Cap: 193.2m EUR

Relative Value

The Relative Value of one ZVR stock under the Base Case scenario is 73.62 EUR. Compared to the current market price of 26.45 EUR, Solar A/S is Undervalued by 64%.

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.

ZVR Relative Value
Base Case
73.62 EUR
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
80
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
Forward
0.1
vs History
3
vs Industry
40
Median 3Y
13.1
Median 5Y
10.3
Industry
15.3
Forward
175.4
vs History
85
vs Industry
56
Median 3Y
4.6
Median 5Y
5
Industry
8.6
vs History
vs Industry
35
Median 3Y
6.2
Median 5Y
8.1
Industry
14.7
vs History
96
vs Industry
45
Median 3Y
1.4
Median 5Y
1.7
Industry
1.2
vs History
96
vs Industry
71
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9
Forward
0.1
vs History
96
vs Industry
73
Median 3Y
1.4
Median 5Y
1.4
Industry
4.4
vs History
82
vs Industry
59
Median 3Y
3.9
Median 5Y
4.2
Industry
9.1
Forward
3.9
vs History
3
vs Industry
41
Median 3Y
8.3
Median 5Y
7.6
Industry
12.2
Forward
15.8
vs History
84
vs Industry
48
Median 3Y
5.9
Median 5Y
5.8
Industry
9.8
vs History
3
vs Industry
28
Median 3Y
11.7
Median 5Y
9.6
Industry
11.4
vs History
96
vs Industry
46
Median 3Y
0.8
Median 5Y
1
Industry
0.9

Multiples Across Competitors

ZVR Competitors Multiples
Solar A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Solar A/S
F:ZVR
1.5B EUR 0.1 56.7 3.5 14.3
JP
Mitsubishi Corp
TSE:8058
13.8T JPY 0.8 17.2 21.3 47.4
JP
Mitsui & Co Ltd
TSE:8031
13.3T JPY 0.9 16.4 21.4 37.3
US
United Rentals Inc
NYSE:URI
52.1B USD 3.3 20.6 9.1 16
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.8 28.3 18.5 20.3
US
W W Grainger Inc
NYSE:GWW
48.6B USD 2.7 28.1 18.4 20.2
US
Fastenal Co
NASDAQ:FAST
46.9B USD 5.9 38.3 26 28.9
JP
Marubeni Corp
TSE:8002
7.2T JPY 0.9 13.9 14.7 22.6
US
Ferguson Enterprises Inc
NYSE:FERG
44.2B USD 1.4 22.6 15.5 17.6
JP
Sumitomo Corp
TSE:8053
6.5T JPY 0.9 10.7 14 22.2
JP
Toyota Tsusho Corp
TSE:8015
5.6T JPY 0.5 15.1 8.8 11.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Solar A/S
F:ZVR
Average EV/EBITDA: 15.6
3.5
-2%
N/A
JP
Mitsubishi Corp
TSE:8058
21.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.4
4%
5.4
US
United Rentals Inc
NYSE:URI
9.1
7%
1.3
US
W
WW Grainger Inc
XMUN:GWW
18.5
6%
3.1
US
W W Grainger Inc
NYSE:GWW
18.4
6%
3.1
US
Fastenal Co
NASDAQ:FAST
26
10%
2.6
JP
Marubeni Corp
TSE:8002
14.7
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.5
8%
1.9
JP
Sumitomo Corp
TSE:8053
14
8%
1.8
JP
T
Toyota Tsusho Corp
TSE:8015
8.8
4%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Solar A/S
F:ZVR
Average EV/EBIT: 23.5
14.3
-3%
N/A
JP
Mitsubishi Corp
TSE:8058
47.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.3
N/A N/A
US
United Rentals Inc
NYSE:URI
16
6%
2.7
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
W W Grainger Inc
NYSE:GWW
20.2
6%
3.4
US
Fastenal Co
NASDAQ:FAST
28.9
11%
2.6
JP
Marubeni Corp
TSE:8002
22.6
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.6
10%
1.8
JP
Sumitomo Corp
TSE:8053
22.2
N/A N/A
JP
T
Toyota Tsusho Corp
TSE:8015
11.5
N/A N/A