C

Cdon AB
STO:CDON

Watchlist Manager
Cdon AB
STO:CDON
Watchlist
Price: 67.8 SEK 0.89% Market Closed
Market Cap: 714.7m SEK
Have any thoughts about
Cdon AB?
Write Note

Relative Value

The Relative Value of one CDON stock under the Base Case scenario is 73.03 SEK. Compared to the current market price of 67.8 SEK, Cdon AB is Undervalued by 7%.

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.

CDON Relative Value
Base Case
73.03 SEK
Undervaluation 7%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
12
Median 3Y
3.2
Median 5Y
3.2
Industry
0.6
Forward
1.6
vs History
vs Industry
Median 3Y
-15.6
Median 5Y
-20.1
Industry
16.7
Forward
-25.8
vs History
vs Industry
Median 3Y
-40.8
Median 5Y
-31.6
Industry
7.9
vs History
vs Industry
Median 3Y
-29.6
Median 5Y
-24
Industry
15.7
vs History
93
vs Industry
34
Median 3Y
12.8
Median 5Y
14.8
Industry
1.6
vs History
91
vs Industry
14
Median 3Y
2.9
Median 5Y
3
Industry
0.7
Forward
1.4
vs History
93
vs Industry
31
Median 3Y
4.6
Median 5Y
5.4
Industry
2.2
vs History
vs Industry
Median 3Y
-14.6
Median 5Y
-14.7
Industry
8.5
Forward
39.7
vs History
vs Industry
Median 3Y
-16.2
Median 5Y
-17.3
Industry
12.9
Forward
-8.1
vs History
vs Industry
Median 3Y
-38.4
Median 5Y
-28.9
Industry
9
vs History
vs Industry
Median 3Y
-27.8
Median 5Y
-22.4
Industry
12.4
vs History
93
vs Industry
27
Median 3Y
8.4
Median 5Y
10.3
Industry
1.1

Multiples Across Competitors

CDON 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
STO:CDON
728.9m SEK 1.6 -8 -7.3 -7.3
NL
Prosus NV
JSE:PRX
4.9T Zac 0 0 0 0
US
Amazon.com Inc
NASDAQ:AMZN
2T USD 3.3 44.3 18.7 35.8
ZA
Naspers Ltd
JSE:NPN
836.4B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
239.7B USD 1.8 24.5 13.4 13.4
CN
Meituan
HKEX:3690
2T HKD 5.9 79.5 72.6 72.6
CN
Pinduoduo Inc
NASDAQ:PDD
171.7B USD 3.6 12.4 9.7 9.7
AR
Mercadolibre Inc
NASDAQ:MELI
104.3B USD 6 74.5 36.9 46.9
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 5.9 73.6 36.4 46.3
US
DoorDash Inc
F:DD2
57.5B EUR 6.5 -153 708.9 -125.1
CN
JD.Com Inc
HKEX:9618
455.6B HKD 0.4 13.4 8 8
P/E Multiple
Earnings Growth
SE
C
Cdon AB
STO:CDON
Average P/E: 46
Negative Multiple: -8
N/A
NL
P
Prosus NV
JSE:PRX
Not Available
44%
US
Amazon.com Inc
NASDAQ:AMZN
44.3
163%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
77%
CN
Alibaba Group Holding Ltd
NYSE:BABA
24.5
141%
CN
Meituan
HKEX:3690
79.5
282%
CN
Pinduoduo Inc
NASDAQ:PDD
12.4
186%
AR
Mercadolibre Inc
NASDAQ:MELI
74.5
233%
UY
MercadoLibre Inc
BMV:MELIN
73.6
226%
US
D
DoorDash Inc
F:DD2
Negative Multiple: -153 N/A
CN
JD.Com Inc
HKEX:9618
13.4
8%
EV/EBITDA Multiple
EBITDA Growth
SE
C
Cdon AB
STO:CDON
Average EV/EBITDA: 113.1
Negative Multiple: -7.3
288%
NL
P
Prosus NV
JSE:PRX
Not Available N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.7
120%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 689%
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.4
45%
CN
Meituan
HKEX:3690
72.6
324%
CN
Pinduoduo Inc
NASDAQ:PDD
9.7
223%
AR
Mercadolibre Inc
NASDAQ:MELI
36.9
150%
UY
MercadoLibre Inc
BMV:MELIN
36.4
150%
US
D
DoorDash Inc
F:DD2
708.9
N/A
CN
JD.Com Inc
HKEX:9618
8
73%
EV/EBIT Multiple
EBIT Growth
SE
C
Cdon AB
STO:CDON
Average EV/EBIT: 33.2
Negative Multiple: -7.3
N/A
NL
P
Prosus NV
JSE:PRX
Not Available N/A
US
Amazon.com Inc
NASDAQ:AMZN
35.8
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.4
53%
CN
Meituan
HKEX:3690
72.6
516%
CN
Pinduoduo Inc
NASDAQ:PDD
9.7
236%
AR
Mercadolibre Inc
NASDAQ:MELI
46.9
178%
UY
MercadoLibre Inc
BMV:MELIN
46.3
178%
US
D
DoorDash Inc
F:DD2
Negative Multiple: -125.1 N/A
CN
JD.Com Inc
HKEX:9618
8
84%

See Also

Discover More
Back to Top