N

Nimbus Group AB (publ)
STO:BOAT

Watchlist Manager
Nimbus Group AB (publ)
STO:BOAT
Watchlist
Price: 16.4 SEK 0.31% Market Closed
Market Cap: 349.6m SEK
Have any thoughts about
Nimbus Group AB (publ)?
Write Note

Relative Value

The Relative Value of one BOAT stock under the Base Case scenario is 43.19 SEK. Compared to the current market price of 16.4 SEK, Nimbus Group AB (publ) is Undervalued by 62%.

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.

BOAT Relative Value
Base Case
43.19 SEK
Undervaluation 62%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
51
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.2
vs History
6
vs Industry
33
Median 3Y
5.5
Median 5Y
4.7
Industry
17.9
Forward
56.4
vs History
vs Industry
4
Median 3Y
-6.5
Median 5Y
-11
Industry
10.6
vs History
vs Industry
12
Median 3Y
-7.7
Median 5Y
-9.5
Industry
16.2
vs History
82
vs Industry
70
Median 3Y
0.8
Median 5Y
0.8
Industry
1.7
vs History
48
vs Industry
78
Median 3Y
0.4
Median 5Y
0.3
Industry
1.2
Forward
0.3
vs History
26
vs Industry
55
Median 3Y
2.2
Median 5Y
2
Industry
4
vs History
6
vs Industry
47
Median 3Y
3.9
Median 5Y
3.3
Industry
9.1
Forward
3.9
vs History
6
vs Industry
34
Median 3Y
5.1
Median 5Y
4.4
Industry
12.2
Forward
15.1
vs History
vs Industry
3
Median 3Y
-8.2
Median 5Y
-13.7
Industry
10.5
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-12.4
Industry
14.3
vs History
82
vs Industry
78
Median 3Y
0.6
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

BOAT Competitors Multiples
Nimbus Group 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
Nimbus Group AB (publ)
STO:BOAT
349.6m SEK 0.2 44.1 4.6 12.7
JP
Bandai Namco Holdings Inc
TSE:7832
2.5T JPY 2.1 19 11.7 15.2
JP
Shimano Inc
TSE:7309
1.9T JPY 4.4 44.6 16 22.4
US
Hasbro Inc
NASDAQ:HAS
8B USD 1.9 -12.5 12.5 16
US
Mattel Inc
NASDAQ:MAT
6B USD 1.1 11 8.6 10.6
UK
Games Workshop Group PLC
LSE:GAW
4.3B GBP 8.1 28.4 17.5 20.9
US
Brunswick Corp
NYSE:BC
4.4B USD 0.8 16.2 8.1 12.4
US
Acushnet Holdings Corp
NYSE:GOLF
4.3B USD 1.8 22.7 14.5 17.2
CA
BRP Inc
TSX:DOO
5.5B CAD 0.5 29.5 6.1 8.9
JP
Yamaha Corp
TSE:7951
596.8B JPY 1.3 29.9 8.4 19
US
Peloton Interactive Inc
NASDAQ:PTON
3.6B USD 1.3 -9.1 -22.6 -14.7
P/E Multiple
Earnings Growth P/E to Growth
SE
N
Nimbus Group AB (publ)
STO:BOAT
Average P/E: 27.3
44.1
101%
0.4
JP
Bandai Namco Holdings Inc
TSE:7832
19
18%
1.1
JP
Shimano Inc
TSE:7309
44.6
49%
0.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -12.5 N/A N/A
US
Mattel Inc
NASDAQ:MAT
11
172%
0.1
UK
Games Workshop Group PLC
LSE:GAW
28.4
14%
2.1
US
Brunswick Corp
NYSE:BC
16.2
3%
5.1
US
Acushnet Holdings Corp
NYSE:GOLF
22.7
15%
1.5
CA
BRP Inc
TSX:DOO
29.5
-29%
N/A
JP
Yamaha Corp
TSE:7951
29.9
58%
0.5
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -9.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
N
Nimbus Group AB (publ)
STO:BOAT
Average EV/EBITDA: 10.8
4.6
18%
0.3
JP
Bandai Namco Holdings Inc
TSE:7832
11.7
61%
0.2
JP
Shimano Inc
TSE:7309
16
18%
0.9
US
Hasbro Inc
NASDAQ:HAS
12.5
95%
0.1
US
Mattel Inc
NASDAQ:MAT
8.6
45%
0.2
UK
Games Workshop Group PLC
LSE:GAW
17.5
8%
2.2
US
Brunswick Corp
NYSE:BC
8.1
-12%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
14.5
31%
0.5
CA
BRP Inc
TSX:DOO
6.1
-20%
N/A
JP
Yamaha Corp
TSE:7951
8.4
29%
0.3
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -22.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
N
Nimbus Group AB (publ)
STO:BOAT
Average EV/EBIT: 15.5
12.7
30%
0.4
JP
Bandai Namco Holdings Inc
TSE:7832
15.2
N/A N/A
JP
Shimano Inc
TSE:7309
22.4
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16
149%
0.1
US
Mattel Inc
NASDAQ:MAT
10.6
34%
0.3
UK
Games Workshop Group PLC
LSE:GAW
20.9
12%
1.7
US
Brunswick Corp
NYSE:BC
12.4
-18%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
17.2
17%
1
CA
BRP Inc
TSX:DOO
8.9
-30%
N/A
JP
Yamaha Corp
TSE:7951
19
N/A N/A
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -14.7 N/A N/A

See Also

Discover More
Back to Top