Beijer Ref AB (publ)
STO:BEIJ B

Watchlist Manager
Beijer Ref AB (publ) Logo
Beijer Ref AB (publ)
STO:BEIJ B
Watchlist
Price: 165.6 SEK -0.18%
Market Cap: 83.9B SEK
Have any thoughts about
Beijer Ref AB (publ)?
Write Note

Relative Value

The Relative Value of one BEIJ B stock under the Base Case scenario is 215.46 SEK. Compared to the current market price of 165.6 SEK, Beijer Ref AB (publ) 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.

BEIJ B Relative Value
Base Case
215.46 SEK
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
16
Median 3Y
2.6
Median 5Y
2.6
Industry
0.7
Forward
2.3
vs History
69
vs Industry
15
Median 3Y
42.5
Median 5Y
44
Industry
14.4
Forward
36.4
vs History
55
vs Industry
9
Median 3Y
23.5
Median 5Y
29.8
Industry
7.9
vs History
44
vs Industry
6
Median 3Y
-15.8
Median 5Y
31.7
Industry
15
vs History
63
vs Industry
13
Median 3Y
3.9
Median 5Y
7.2
Industry
1.1
vs History
60
vs Industry
19
Median 3Y
2.6
Median 5Y
2.6
Industry
0.9
Forward
2.3
vs History
vs Industry
19
Median 3Y
0
Median 5Y
0
Industry
4.2
vs History
68
vs Industry
11
Median 3Y
26.8
Median 5Y
27.7
Industry
8.9
Forward
17.7
vs History
71
vs Industry
14
Median 3Y
29.1
Median 5Y
29.9
Industry
11.6
Forward
22.5
vs History
55
vs Industry
10
Median 3Y
23
Median 5Y
29
Industry
8.8
vs History
46
vs Industry
10
Median 3Y
-64.9
Median 5Y
22.2
Industry
10.2
vs History
68
vs Industry
17
Median 3Y
2.5
Median 5Y
3.1
Industry
0.9

Multiples Across Competitors

BEIJ B Competitors Multiples
Beijer Ref AB (publ) 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
Beijer Ref AB (publ)
STO:BEIJ B
84.1B SEK 2.4 33.2 24 24
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
Beijer Ref AB (publ)
STO:BEIJ B
Average P/E: 24.1
33.2
32%
1
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
Beijer Ref AB (publ)
STO:BEIJ B
Average EV/EBITDA: 32.8
24
42%
0.6
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
Beijer Ref AB (publ)
STO:BEIJ B
Average EV/EBIT: 49.7
24
45%
0.5
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

Discover More
Back to Top