C

Cdon AB
OTC:CDOAF

Watchlist Manager
Cdon AB
OTC:CDOAF
Watchlist
Price: 7.01 USD Market Closed
Market Cap: 73.9m USD

Relative Value

The Relative Value of one CDOAF stock under the Base Case scenario is 9.06 USD. Compared to the current market price of 7.01 USD, Cdon AB is Undervalued by 23%.

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.

CDOAF Relative Value
Base Case
9.06 USD
Undervaluation 23%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
21
Median 3Y
2.4
Median 5Y
2.6
Industry
0.6
Forward
1.6
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-15.1
Industry
17.2
Forward
-13.2
vs History
6
vs Industry
6
Median 3Y
-19.9
Median 5Y
-20.9
Industry
8.6
vs History
vs Industry
Median 3Y
-45.5
Median 5Y
-30.8
Industry
17.6
vs History
85
vs Industry
59
Median 3Y
1.9
Median 5Y
2.9
Industry
1.7
vs History
80
vs Industry
26
Median 3Y
2.2
Median 5Y
2.5
Industry
0.7
Forward
1.4
vs History
87
vs Industry
55
Median 3Y
3.5
Median 5Y
4.4
Industry
2.4
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
-11.7
Industry
8.7
Forward
19
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-13.3
Industry
13.3
Forward
-12.3
vs History
7
vs Industry
8
Median 3Y
-18
Median 5Y
-18.7
Industry
10
vs History
vs Industry
Median 3Y
-42.8
Median 5Y
-29
Industry
14.2
vs History
82
vs Industry
60
Median 3Y
1.5
Median 5Y
2.4
Industry
1.1

Multiples Across Competitors

CDOAF Competitors Multiples
Cdon AB 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
Cdon AB
OTC:CDOAF
719.8m USD 1.7 -8.7 -7.5 -7.5
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.8 33.9 18.5 33.5
ZA
Naspers Ltd
JSE:NPN
894.9B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
398.5B USD 2.7 22.2 23 23
CN
PDD Holdings Inc
NASDAQ:PDD
159.5B USD 2.7 10.9 7.4 7.4
NL
Prosus NV
AEX:PRX
132B EUR 22.5 11.5 631.6 631.6
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 4 50.4 26.3 32.5
AR
Mercadolibre Inc
NASDAQ:MELI
104.7B USD 4 50.4 26.3 32.5
US
DoorDash Inc
NASDAQ:DASH
92.9B USD 7.4 107.6 69.4 131.4
CN
Meituan
HKEX:3690
617.2B HKD 1.5 -277.6 -171.8 -171.8
CN
JD.Com Inc
HKEX:9618
369.2B HKD 0.3 10.2 10.9 10.9
P/S Multiple
Revenue Growth P/S to Growth
SE
C
Cdon AB
OTC:CDOAF
Average P/S: 5
1.7
8%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.7
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.7
13%
0.2
NL
Prosus NV
AEX:PRX
22.5
27%
0.8
UY
MercadoLibre Inc
BMV:MELIN
4
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.4
27%
0.3
CN
Meituan
HKEX:3690
1.5
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
9%
0
P/E Multiple
Earnings Growth PEG
SE
C
Cdon AB
OTC:CDOAF
Average P/E: 37.1
Negative Multiple: -8.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.9
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
22.2
17%
1.3
CN
PDD Holdings Inc
NASDAQ:PDD
10.9
10%
1.1
NL
Prosus NV
AEX:PRX
11.5
3%
3.8
UY
MercadoLibre Inc
BMV:MELIN
50.4
32%
1.6
AR
Mercadolibre Inc
NASDAQ:MELI
50.4
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
107.6
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -277.6
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.2
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
C
Cdon AB
OTC:CDOAF
Average EV/EBITDA: 101.7
Negative Multiple: -7.5
139%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.5
28%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
23
13%
1.8
CN
PDD Holdings Inc
NASDAQ:PDD
7.4
13%
0.6
NL
Prosus NV
AEX:PRX
631.6
75%
8.4
UY
MercadoLibre Inc
BMV:MELIN
26.3
31%
0.8
AR
Mercadolibre Inc
NASDAQ:MELI
26.3
31%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
69.4
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -171.8
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
C
Cdon AB
OTC:CDOAF
Average EV/EBIT: 112.8
Negative Multiple: -7.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.5
23%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
23
14%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
7.4
13%
0.6
NL
Prosus NV
AEX:PRX
631.6
97%
6.5
UY
MercadoLibre Inc
BMV:MELIN
32.5
31%
1
AR
Mercadolibre Inc
NASDAQ:MELI
32.5
31%
1
US
D
DoorDash Inc
NASDAQ:DASH
131.4
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -171.8
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.9
4%
2.7