Addtech AB
STO:ADDT B

Watchlist Manager
Addtech AB Logo
Addtech AB
STO:ADDT B
Watchlist
Price: 301.6 SEK -0.46%
Market Cap: 78.4B SEK
Have any thoughts about
Addtech AB?
Write Note
Section:
 

Relative Value

The Relative Value of one ADDT B stock under the Base Case scenario is 261.95 SEK. Compared to the current market price of 301.6 SEK, Addtech AB is Overvalued by 13%.

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.

ADDT B Relative Value
Base Case
261.95 SEK
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4
P/S
P/S
Price to Sales
4
vs History
9
vs Industry
11
Median 3Y
3.1
Median 5Y
2.9
Industry
0.7
Forward
3.7
More Details
47.1
P/E
P/E
Price to Earnings
47.1
vs History
20
vs Industry
9
Median 3Y
38.7
Median 5Y
37.9
Industry
14.4
Forward
44.7
More Details
31.2
P/OCF
P/OCF
Price to OCF
31.2
vs History
28
vs Industry
8
Median 3Y
31
Median 5Y
26.8
Industry
7.9
More Details
34
P/FCFE
P/FCFE
Price to FCFE
34
vs History
25
vs Industry
10
Median 3Y
33.6
Median 5Y
29.5
Industry
15
More Details
12.6
P/B
P/B
Price to Book Value
12.6
vs History
11
vs Industry
2
Median 3Y
10.3
Median 5Y
9.9
Industry
1.1
More Details
4.2
EV/S
EV/S
Enterprise Value to Sales
4.2
vs History
7
vs Industry
13
Median 3Y
3.2
Median 5Y
3.1
Industry
0.9
Forward
3.9
More Details
12.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.9
vs History
11
vs Industry
16
Median 3Y
10.4
Median 5Y
10.1
Industry
4.2
More Details
32.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
32.8
vs History
15
vs Industry
9
Median 3Y
24.9
Median 5Y
24.9
Industry
8.9
Forward
23.7
More Details
32.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
32.8
vs History
20
vs Industry
10
Median 3Y
27.7
Median 5Y
27.7
Industry
11.6
Forward
31.1
More Details
32.8
EV/OCF
EV/OCF
Enterprise Value to OCF
32.8
vs History
30
vs Industry
8
Median 3Y
32.7
Median 5Y
28.2
Industry
8.8
More Details
35.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
35.8
vs History
33
vs Industry
7
Median 3Y
35.7
Median 5Y
30.1
Industry
10.2
More Details
5.1
EV/IC
EV/IC
Enterprise Value to IC
5.1
vs History
6
vs Industry
6
Median 3Y
4.2
Median 5Y
3.9
Industry
0.9
More Details

Multiples Across Competitors

ADDT B Competitors Multiples
Addtech AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Addtech AB
STO:ADDT B
81.8B SEK 4 47.1 32.8 32.8
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 9.3 13.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 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 48.4 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
21.7B GBP 2.5 17.6 192 327.1
P/E Multiple
Earnings Growth P/E to Growth
SE
Addtech AB
STO:ADDT B
Average P/E: 25.4
47.1
55%
0.9
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
9.3
-15%
N/A
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
W W Grainger Inc
NYSE: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
48.4
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.6
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Addtech AB
STO:ADDT B
Average EV/EBITDA: 33.6
32.8
21%
1.6
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
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
W W Grainger Inc
NYSE: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
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Addtech AB
STO:ADDT B
Average EV/EBIT: 50.5
32.8
29%
1.1
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
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
W W Grainger Inc
NYSE: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
327.1
5%
65.7

See Also

Summary
ADDT B intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADDT B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADDT B stock valuation using valuation multiples.
Wall Street Estimates
ADDT B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ADDT B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.