Boozt AB
STO:BOOZT

Watchlist Manager
Boozt AB Logo
Boozt AB
STO:BOOZT
Watchlist
Price: 124.6 SEK -0.16% Market Closed
Market Cap: 8.1B SEK
Have any thoughts about
Boozt AB?
Write Note

Relative Value

The Relative Value of one BOOZT stock under the Base Case scenario is 173.56 SEK. Compared to the current market price of 124.6 SEK, Boozt AB is Undervalued by 28%.

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.

BOOZT Relative Value
Base Case
173.56 SEK
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
28
Median 3Y
1.1
Median 5Y
1.1
Industry
0.6
Forward
0.9
vs History
85
vs Industry
14
Median 3Y
38
Median 5Y
44
Industry
16.7
Forward
24.9
vs History
73
vs Industry
7
Median 3Y
26.1
Median 5Y
23.8
Industry
8
vs History
3
vs Industry
12
Median 3Y
-47.7
Median 5Y
-31
Industry
15.5
vs History
87
vs Industry
22
Median 3Y
3.1
Median 5Y
3.3
Industry
1.6
vs History
84
vs Industry
30
Median 3Y
1.1
Median 5Y
1.1
Industry
0.7
Forward
0.9
vs History
84
vs Industry
38
Median 3Y
2.7
Median 5Y
2.8
Industry
2.2
vs History
82
vs Industry
23
Median 3Y
14.8
Median 5Y
16.7
Industry
8.5
Forward
12.3
vs History
85
vs Industry
14
Median 3Y
28.1
Median 5Y
32.3
Industry
12.8
Forward
19.3
vs History
71
vs Industry
8
Median 3Y
23.7
Median 5Y
23.5
Industry
9.1
vs History
25
vs Industry
2
Median 3Y
-7.7
Median 5Y
-7.7
Industry
12.8
vs History
84
vs Industry
20
Median 3Y
2.3
Median 5Y
2.5
Industry
1.1

Multiples Across Competitors

BOOZT Competitors Multiples
Boozt 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
Boozt AB
STO:BOOZT
8.1B SEK 1 37.1 14.8 28.6
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/S Multiple
Revenue Growth P/S to Growth
SE
Boozt AB
STO:BOOZT
Average P/S: 4.7
1
31%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.8
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.6
40%
0.5
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
SE
Boozt AB
STO:BOOZT
Average P/E: 33.2
37.1
99%
0.4
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Boozt AB
STO:BOOZT
Average EV/EBITDA: 41.7
14.8
69%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Boozt AB
STO:BOOZT
Average EV/EBIT: 26.2
28.6
115%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top