Prosegur Cash SA
MAD:CASH

Watchlist Manager
Prosegur Cash SA Logo
Prosegur Cash SA
MAD:CASH
Watchlist
Price: 0.545 EUR 0.37% Market Closed
Market Cap: 788.5m EUR
Have any thoughts about
Prosegur Cash SA?
Write Note

Relative Value

The Relative Value of one CASH stock under the Base Case scenario is 1.189 EUR. Compared to the current market price of 0.545 EUR, Prosegur Cash SA is Undervalued by 54%.

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.

CASH Relative Value
Base Case
1.189 EUR
Undervaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
83
Median 3Y
0.3
Median 5Y
0.4
Industry
1.2
Forward
0.4
vs History
68
vs Industry
51
Median 3Y
8.8
Median 5Y
9.1
Industry
16.1
Forward
8.3
vs History
57
vs Industry
59
Median 3Y
3.6
Median 5Y
3.7
Industry
9.6
vs History
26
vs Industry
41
Median 3Y
5.8
Median 5Y
5.9
Industry
15.9
vs History
69
vs Industry
9
Median 3Y
5.1
Median 5Y
4.9
Industry
1.6
vs History
71
vs Industry
69
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
Forward
0.7
vs History
vs Industry
61
Median 3Y
0
Median 5Y
0
Industry
4.2
vs History
23
vs Industry
51
Median 3Y
4.5
Median 5Y
4.3
Industry
8.5
Forward
3.9
vs History
46
vs Industry
55
Median 3Y
5.2
Median 5Y
5
Industry
11.8
Forward
6.3
vs History
25
vs Industry
45
Median 3Y
6.1
Median 5Y
6.1
Industry
10.1
vs History
7
vs Industry
29
Median 3Y
9.6
Median 5Y
9.5
Industry
13.8
vs History
74
vs Industry
43
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

CASH Competitors Multiples
Prosegur Cash SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
Prosegur Cash SA
MAD:CASH
803.3m EUR 0.3 7.5 5.3 5.3
JP
Secom Co Ltd
TSE:9735
2.5T JPY 2.1 24 9.2 14.3
SE
Securitas AB
STO:SECU B
79B SEK 0.5 16.7 7.6 10.7
US
Brinks Co
NYSE:BCO
4B USD 0.8 33.3 8.2 12.9
US
Geo Group Inc
NYSE:GEO
3.9B USD 1.3 71.5 10.4 13.6
JP
Sohgo Security Services Co Ltd
TSE:2331
526.1B JPY 1 20.6 6.7 10.8
US
CoreCivic Inc
NYSE:CXW
2.4B USD 1.2 31.4 9.8 16
SE
Loomis AB
STO:LOOMIS
23.5B SEK 0.8 15.1 4.2 8.2
TW
Taiwan Secom Co Ltd
TWSE:9917
56.8B TWD 3.2 20.1 13.2 21.6
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
KR
S1 Corp
KRX:012750
2.1T KRW 0.8 10.8 3.5 6.5
P/E Multiple
Earnings Growth P/E to Growth
ES
Prosegur Cash SA
MAD:CASH
Average P/E: 25.1
7.5
107%
0.1
JP
Secom Co Ltd
TSE:9735
24
22%
1.1
SE
Securitas AB
STO:SECU B
16.7
479%
0
US
Brinks Co
NYSE:BCO
33.3
394%
0.1
US
Geo Group Inc
NYSE:GEO
71.5
82%
0.9
JP
Sohgo Security Services Co Ltd
TSE:2331
20.6
26%
0.8
US
CoreCivic Inc
NYSE:CXW
31.4
65%
0.5
SE
Loomis AB
STO:LOOMIS
15.1
72%
0.2
TW
T
Taiwan Secom Co Ltd
TWSE:9917
20.1
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
KR
S1 Corp
KRX:012750
10.8
9%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
Prosegur Cash SA
MAD:CASH
Average EV/EBITDA: 7.8
5.3
37%
0.1
JP
Secom Co Ltd
TSE:9735
9.2
14%
0.7
SE
Securitas AB
STO:SECU B
7.6
20%
0.4
US
Brinks Co
NYSE:BCO
8.2
39%
0.2
US
Geo Group Inc
NYSE:GEO
10.4
6%
1.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.7
18%
0.4
US
CoreCivic Inc
NYSE:CXW
9.8
10%
1
SE
Loomis AB
STO:LOOMIS
4.2
26%
0.2
TW
T
Taiwan Secom Co Ltd
TWSE:9917
13.2
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
3.5
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ES
Prosegur Cash SA
MAD:CASH
Average EV/EBIT: 12
5.3
55%
0.1
JP
Secom Co Ltd
TSE:9735
14.3
N/A N/A
SE
Securitas AB
STO:SECU B
10.7
29%
0.4
US
Brinks Co
NYSE:BCO
12.9
67%
0.2
US
Geo Group Inc
NYSE:GEO
13.6
0%
31.6
JP
Sohgo Security Services Co Ltd
TSE:2331
10.8
N/A N/A
US
CoreCivic Inc
NYSE:CXW
16
10%
1.6
SE
Loomis AB
STO:LOOMIS
8.2
41%
0.2
TW
T
Taiwan Secom Co Ltd
TWSE:9917
21.6
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
6.5
15%
0.4

See Also

Discover More
Back to Top