C

Cdon AB
STO:CDON

Watchlist Manager
Cdon AB
STO:CDON
Watchlist
Price: 94 SEK -1.05% Market Closed
Market Cap: 990.8m SEK
Have any thoughts about
Cdon AB?
Write Note

Relative Value

The Relative Value of one CDON stock under the Base Case scenario is 73.87 SEK. Compared to the current market price of 94 SEK, Cdon AB is Overvalued by 21%.

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
73.87 SEK
Overvaluation 21%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
86
vs Industry
12
Median 3Y
3
Median 5Y
3.2
Industry
0.6
Forward
2.2
vs History
vs Industry
Median 3Y
-15.1
Median 5Y
-19.9
Industry
16.7
Forward
-32.1
vs History
vs Industry
Median 3Y
-41.9
Median 5Y
-32.9
Industry
7.7
vs History
vs Industry
Median 3Y
-31.9
Median 5Y
-24.9
Industry
15
vs History
92
vs Industry
34
Median 3Y
10.8
Median 5Y
14.5
Industry
1.6
vs History
86
vs Industry
14
Median 3Y
2.8
Median 5Y
3
Industry
0.7
Forward
2
vs History
92
vs Industry
31
Median 3Y
4.6
Median 5Y
5.1
Industry
2.2
vs History
vs Industry
Median 3Y
-14.4
Median 5Y
-14.7
Industry
8.4
Forward
65.1
vs History
vs Industry
Median 3Y
-16
Median 5Y
-16.8
Industry
12.8
Forward
-11.6
vs History
vs Industry
Median 3Y
-39.2
Median 5Y
-30.3
Industry
8.8
vs History
vs Industry
Median 3Y
-28.2
Median 5Y
-24.8
Industry
12.1
vs History
92
vs Industry
27
Median 3Y
7.7
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
1B SEK 2.2 -11.2 -10.4 -10.4
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 42.7 18.9 34.9
ZA
Naspers Ltd
JSE:NPN
841.1B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
212.2B USD 1.6 22 11.8 11.8
CN
Pinduoduo Inc
NASDAQ:PDD
158.3B USD 3.4 11.6 8.9 8.9
CN
Meituan
HKEX:3690
933.1B HKD 2.8 38.5 33.1 33.1
NL
Prosus NV
AEX:PRX
92.3B EUR 17.8 14.7 -561.8 -561.8
AR
Mercadolibre Inc
NASDAQ:MELI
94.9B USD 5 66 35.1 45.6
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 5 66.3 35.2 45.8
US
DoorDash Inc
NASDAQ:DASH
70.3B USD 6.9 -409 213.7 -267.9
CN
JD.Com Inc
HKEX:9618
388.3B HKD 0.3 11.6 6.4 6.4
P/E Multiple
Earnings Growth
SE
C
Cdon AB
STO:CDON
Average P/E: 34.2
Negative Multiple: -11.2
N/A
US
Amazon.com Inc
NASDAQ:AMZN
42.7
165%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
79%
CN
Alibaba Group Holding Ltd
NYSE:BABA
22
145%
CN
Pinduoduo Inc
NASDAQ:PDD
11.6
185%
CN
Meituan
HKEX:3690
38.5
320%
NL
Prosus NV
AEX:PRX
14.7
57%
AR
Mercadolibre Inc
NASDAQ:MELI
66
246%
UY
MercadoLibre Inc
BMV:MELIN
66.3
239%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -409 N/A
CN
JD.Com Inc
HKEX:9618
11.6
11%
EV/EBITDA Multiple
EBITDA Growth
SE
C
Cdon AB
STO:CDON
Average EV/EBITDA: 45.4
Negative Multiple: -10.4
288%
US
Amazon.com Inc
NASDAQ:AMZN
18.9
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.8
44%
CN
Pinduoduo Inc
NASDAQ:PDD
8.9
226%
CN
Meituan
HKEX:3690
33.1
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -561.8 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
35.1
152%
UY
MercadoLibre Inc
BMV:MELIN
35.2
152%
US
D
DoorDash Inc
NASDAQ:DASH
213.7
N/A
CN
JD.Com Inc
HKEX:9618
6.4
70%
EV/EBIT Multiple
EBIT Growth
SE
C
Cdon AB
STO:CDON
Average EV/EBIT: 26.6
Negative Multiple: -10.4
N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.9
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.8
53%
CN
Pinduoduo Inc
NASDAQ:PDD
8.9
236%
CN
Meituan
HKEX:3690
33.1
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -561.8 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
45.6
178%
UY
MercadoLibre Inc
BMV:MELIN
45.8
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -267.9 N/A
CN
JD.Com Inc
HKEX:9618
6.4
84%

See Also

Discover More
Back to Top