A

Acast AB (publ)
LSE:0A9Z

Watchlist Manager
Acast AB (publ)
LSE:0A9Z
Watchlist
Price: 32 SEK 0.95% Market Closed
Market Cap: 5.7B SEK

Relative Value

The Relative Value of one 0A9Z stock under the Base Case scenario is 19.3 SEK. Compared to the current market price of 32 SEK, Acast AB (publ) is Overvalued by 40%.

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.

0A9Z Relative Value
Base Case
19.3 SEK
Overvaluation 40%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
44
Median 3Y
1.3
Median 5Y
1.5
Industry
1.5
Forward
2.3
vs History
vs Industry
13
Median 3Y
-16.2
Median 5Y
-12.5
Industry
17.1
Forward
-184.1
vs History
12
vs Industry
4
Median 3Y
32.4
Median 5Y
-5.5
Industry
11.1
vs History
vs Industry
Median 3Y
-36.1
Median 5Y
-16.6
Industry
15.3
vs History
3
vs Industry
31
Median 3Y
2.2
Median 5Y
2.2
Industry
1.8
vs History
17
vs Industry
49
Median 3Y
1.1
Median 5Y
1.1
Industry
1.6
Forward
2.1
vs History
17
vs Industry
43
Median 3Y
2.7
Median 5Y
2.9
Industry
3.5
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-8.4
Industry
8.8
Forward
66.6
vs History
vs Industry
Median 3Y
-10.1
Median 5Y
-8.4
Industry
12.4
Forward
261.4
vs History
10
vs Industry
6
Median 3Y
25.5
Median 5Y
-2.1
Industry
10.4
vs History
vs Industry
Median 3Y
-13
Median 5Y
-12.9
Industry
12.5
vs History
21
vs Industry
29
Median 3Y
1.9
Median 5Y
2.1
Industry
1.5

Multiples Across Competitors

0A9Z Competitors Multiples
Acast AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Acast AB (publ)
LSE:0A9Z
5.9B SEK 2.5 -151.8 -1 183.2 -1 183.2
US
Alphabet Inc
NASDAQ:GOOGL
4T USD 10.3 32.2 27.4 31.7
US
Meta Platforms Inc
NASDAQ:META
1.6T USD 8.3 27 15.7 19
CN
Tencent Holdings Ltd
HKEX:700
5.7T HKD 6.9 23.2 21.6 21.6
CN
Baidu Inc
NASDAQ:BIDU
51.9B USD 2.8 42.9 23.5 23.5
CN
Kuaishou Technology
HKEX:1024
338.6B HKD 2.2 17.4 13.7 13.7
JP
LY Corp
XMUN:YOJ
31.9B EUR 3 28.7 20.1 31.3
NL
Nebius Group NV
NASDAQ:NBIS
26.2B USD 5 899.4 9 335.3 -6 887 -3 930.7
KR
Naver Corp
KRX:035420
36.7T KRW 3.1 16.8 14.2 14.2
US
Pinterest Inc
NYSE:PINS
18B USD 4.4 9.1 50 54.5
JP
Z Holdings Corp
TSE:4689
2.8T JPY 1.4 13.5 13.4 20.9
P/S Multiple
Revenue Growth P/S to Growth
SE
A
Acast AB (publ)
LSE:0A9Z
Average P/S: 540.4
2.5
21%
0.1
US
Alphabet Inc
NASDAQ:GOOGL
10.3
14%
0.7
US
Meta Platforms Inc
NASDAQ:META
8.3
19%
0.4
CN
Tencent Holdings Ltd
HKEX:700
6.9
11%
0.6
CN
Baidu Inc
NASDAQ:BIDU
2.8
4%
0.7
CN
Kuaishou Technology
HKEX:1024
2.2
11%
0.2
JP
L
LY Corp
XMUN:YOJ
3
8%
0.4
NL
Nebius Group NV
NASDAQ:NBIS
5 899.4
300%
19.7
KR
Naver Corp
KRX:035420
3.1
11%
0.3
US
Pinterest Inc
NYSE:PINS
4.4
16%
0.3
JP
Z Holdings Corp
TSE:4689
1.4
8%
0.2
P/E Multiple
Earnings Growth PEG
SE
A
Acast AB (publ)
LSE:0A9Z
Average P/E: 954.6
Negative Multiple: -151.8
46%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
32.2
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
27
12%
2.2
CN
Tencent Holdings Ltd
HKEX:700
23.2
19%
1.2
CN
Baidu Inc
NASDAQ:BIDU
42.9
1%
42.9
CN
Kuaishou Technology
HKEX:1024
17.4
22%
0.8
JP
L
LY Corp
XMUN:YOJ
28.7
11%
2.6
NL
Nebius Group NV
NASDAQ:NBIS
9 335.3
N/A N/A
KR
Naver Corp
KRX:035420
16.8
10%
1.7
US
Pinterest Inc
NYSE:PINS
9.1
-7%
N/A
JP
Z Holdings Corp
TSE:4689
13.5
11%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
A
Acast AB (publ)
LSE:0A9Z
Average EV/EBITDA: 22.2
Negative Multiple: -1 183.2
142%
N/A
US
Alphabet Inc
NASDAQ:GOOGL
27.4
26%
1.1
US
Meta Platforms Inc
NASDAQ:META
15.7
24%
0.7
CN
Tencent Holdings Ltd
HKEX:700
21.6
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
23.5
-10%
N/A
CN
Kuaishou Technology
HKEX:1024
13.7
24%
0.6
JP
L
LY Corp
XMUN:YOJ
20.1
12%
1.7
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -6 887 N/A N/A
KR
Naver Corp
KRX:035420
14.2
12%
1.2
US
Pinterest Inc
NYSE:PINS
50
109%
0.5
JP
Z Holdings Corp
TSE:4689
13.4
12%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
A
Acast AB (publ)
LSE:0A9Z
Average EV/EBIT: 25.6
Negative Multiple: -1 183.2
N/A N/A
US
Alphabet Inc
NASDAQ:GOOGL
31.7
17%
1.9
US
Meta Platforms Inc
NASDAQ:META
19
13%
1.5
CN
Tencent Holdings Ltd
HKEX:700
21.6
18%
1.2
CN
Baidu Inc
NASDAQ:BIDU
23.5
1%
23.5
CN
Kuaishou Technology
HKEX:1024
13.7
30%
0.5
JP
L
LY Corp
XMUN:YOJ
31.3
N/A N/A
NL
Nebius Group NV
NASDAQ:NBIS
Negative Multiple: -3 930.7 N/A N/A
KR
Naver Corp
KRX:035420
14.2
12%
1.2
US
Pinterest Inc
NYSE:PINS
54.5
61%
0.9
JP
Z Holdings Corp
TSE:4689
20.9
N/A N/A