M

Musti Group Oyj
OMXH:MUSTI

Watchlist Manager
Musti Group Oyj
OMXH:MUSTI
Watchlist
Price: 19.54 EUR -2.2% Market Closed
Market Cap: 652.4m EUR
Have any thoughts about
Musti Group Oyj?
Write Note

Relative Value

The Relative Value of one MUSTI stock under the Base Case scenario is 15.8 EUR. Compared to the current market price of 19.54 EUR, Musti Group Oyj is Overvalued by 19%.

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.

MUSTI Relative Value
Base Case
15.8 EUR
Overvaluation 19%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
13
Median 3Y
1.6
Median 5Y
1.9
Industry
0.6
Forward
1.3
vs History
4
vs Industry
7
Median 3Y
34.5
Median 5Y
44.8
Industry
16.9
Forward
15.9
vs History
34
vs Industry
22
Median 3Y
11.6
Median 5Y
13.9
Industry
8
vs History
8
vs Industry
15
Median 3Y
30.9
Median 5Y
29.8
Industry
15.7
vs History
62
vs Industry
10
Median 3Y
4.3
Median 5Y
4.3
Industry
1.6
vs History
72
vs Industry
14
Median 3Y
1.9
Median 5Y
2.1
Industry
0.7
Forward
1.5
vs History
65
vs Industry
20
Median 3Y
4.3
Median 5Y
4.6
Industry
2.3
vs History
40
vs Industry
17
Median 3Y
12.5
Median 5Y
14
Industry
8.6
Forward
8
vs History
4
vs Industry
8
Median 3Y
25.1
Median 5Y
34.9
Industry
12.9
Forward
13.7
vs History
19
vs Industry
24
Median 3Y
14.1
Median 5Y
16.3
Industry
9.2
vs History
4
vs Industry
26
Median 3Y
20.4
Median 5Y
22.5
Industry
12.9
vs History
67
vs Industry
13
Median 3Y
2.5
Median 5Y
2.7
Industry
1.1

Multiples Across Competitors

MUSTI Competitors Multiples
Musti Group Oyj Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Musti Group Oyj
OMXH:MUSTI
652.4m EUR 1.5 179.9 15.1 66.2
US
Tractor Supply Co
NASDAQ:TSCO
29.6B USD 2 26.7 16.3 21.1
US
Ulta Beauty Inc
NASDAQ:ULTA
19.6B USD 1.7 16.4 10.9 12.7
US
DICK'S Sporting Goods Inc
NYSE:DKS
18.9B USD 1.4 16.3 10.1 12.9
CN
China Tourism Group Duty Free Corp Ltd
SSE:601888
124.1B CNY 2.1 22.9 14.7 14.7
CN
Pop Mart International Group Ltd
HKEX:9992
114.6B HKD 13.4 70.7 54.2 54.2
HK
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
66.1B HKD 0.7 14.8 10 13.3
NL
Grandvision NV
F:8GV
7.2B EUR 1.8 20.1 18.2 18.2
JP
Sanrio Co Ltd
TSE:8136
1.3T JPY 11 50.2 32.1 33.8
US
Bath & Body Works Inc
NYSE:BBWI
8B USD 1.1 8.7 7.5 9.1
UK
JD Sports Fashion PLC
LSE:JD
5.1B GBP 0.5 15.8 2.9 4.7