R

Relais Group Oyj
OMXH:RELAIS

Watchlist Manager
Relais Group Oyj
OMXH:RELAIS
Watchlist
Price: 13 EUR 5.26% Market Closed
Market Cap: 235.7m EUR
Have any thoughts about
Relais Group Oyj?
Write Note

Relative Value

The Relative Value of one RELAIS stock under the Base Case scenario is 21.32 EUR. Compared to the current market price of 13 EUR, Relais Group Oyj is Undervalued by 39%.

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.

RELAIS Relative Value
Base Case
21.32 EUR
Undervaluation 39%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
40
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
Forward
0.7
vs History
92
vs Industry
30
Median 3Y
17.8
Median 5Y
21.4
Industry
14.4
Forward
11.8
vs History
66
vs Industry
36
Median 3Y
8.9
Median 5Y
10.3
Industry
7.9
vs History
vs Industry
1
Median 3Y
9.4
Median 5Y
8.3
Industry
15
vs History
55
vs Industry
23
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1
vs History
71
vs Industry
32
Median 3Y
1.2
Median 5Y
1.3
Industry
0.9
Forward
1.1
vs History
77
vs Industry
55
Median 3Y
2.6
Median 5Y
2.9
Industry
4.2
vs History
87
vs Industry
38
Median 3Y
8.3
Median 5Y
8.6
Industry
8.9
Forward
7
vs History
88
vs Industry
29
Median 3Y
14
Median 5Y
15.4
Industry
11.6
Forward
11
vs History
65
vs Industry
27
Median 3Y
13.9
Median 5Y
14.8
Industry
8.8
vs History
68
vs Industry
23
Median 3Y
16.4
Median 5Y
17.3
Industry
10.2
vs History
60
vs Industry
27
Median 3Y
1.4
Median 5Y
1.4
Industry
0.9

Multiples Across Competitors

RELAIS Competitors Multiples
Relais 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
Relais Group Oyj
OMXH:RELAIS
234.9m EUR 0.8 13 7.3 11.6
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.1 13.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.3 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
22B GBP 2.5 17.8 192.1 327.2
P/E Multiple
Earnings Growth P/E to Growth
FI
R
Relais Group Oyj
OMXH:RELAIS
Average P/E: 22.3
13
84%
0.2
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.1
-15%
N/A
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.3
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.8
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
R
Relais Group Oyj
OMXH:RELAIS
Average EV/EBITDA: 31.3
7.3
28%
0.3
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192.1
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
R
Relais Group Oyj
OMXH:RELAIS
Average EV/EBIT: 48.6
11.6
5%
2.4
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.2
5%
65.7

See Also

Discover More
Back to Top