Clas Ohlson AB
STO:CLAS B

Watchlist Manager
Clas Ohlson AB Logo
Clas Ohlson AB
STO:CLAS B
Watchlist
Price: 209.2 SEK -1.13% Market Closed
Market Cap: 13.3B SEK
Have any thoughts about
Clas Ohlson AB?
Write Note

Relative Value

The Relative Value of one CLAS B stock under the Base Case scenario is 210.79 SEK. Compared to the current market price of 209.2 SEK, Clas Ohlson AB is Undervalued by 1%.

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.

CLAS B Relative Value
Base Case
210.79 SEK
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
26
Median 3Y
0.8
Median 5Y
0.6
Industry
0.6
Forward
1.2
vs History
31
vs Industry
25
Median 3Y
17.2
Median 5Y
14.1
Industry
16.7
Forward
18.1
vs History
12
vs Industry
39
Median 3Y
6.5
Median 5Y
5.1
Industry
8
vs History
23
vs Industry
23
Median 3Y
12.1
Median 5Y
11.9
Industry
15.5
vs History
4
vs Industry
10
Median 3Y
3.5
Median 5Y
3.1
Industry
1.6
vs History
4
vs Industry
26
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7
Forward
1.2
vs History
4
vs Industry
33
Median 3Y
2.1
Median 5Y
1.9
Industry
2.2
vs History
26
vs Industry
22
Median 3Y
12.2
Median 5Y
10.4
Industry
8.5
Forward
7.6
vs History
34
vs Industry
34
Median 3Y
12.9
Median 5Y
11.8
Industry
12.8
Forward
13.2
vs History
15
vs Industry
40
Median 3Y
7
Median 5Y
6.1
Industry
9.1
vs History
14
vs Industry
41
Median 3Y
7.7
Median 5Y
6.6
Industry
12.8
vs History
0
vs Industry
17
Median 3Y
1.3
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

CLAS B Competitors Multiples
Clas Ohlson 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
Clas Ohlson AB
STO:CLAS B
13.3B SEK 1.2 19.5 15 15
US
Home Depot Inc
NYSE:HD
389.4B USD 2.5 26.7 17.7 20.7
US
Lowe's Companies Inc
NYSE:LOW
140.6B USD 1.7 20.6 13.9 16.5
ZA
Italtile Ltd
JSE:ITE
17.3B Zac 0 0 0 0
US
Floor & Decor Holdings Inc
NYSE:FND
10.8B USD 2.5 55.2 22.9 44.4
UK
Kingfisher PLC
LSE:KGF
4.6B GBP 0.4 13.5 5.1 9.9
ZA
Cashbuild Ltd
JSE:CSB
4.9B Zac 0 0 0 0
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
4.5B USD 4.4 35.1 18.3 25.2
MY
Mr DIY Group M Bhd
KLSE:MRDIY
17B MYR 3.7 29.3 15.4 21.3
TH
Home Product Center PCL
SET:HMPRO
126.9B THB 1.8 19.7 11.9 16.7
TH
Siam Global House PCL
SET:GLOBAL
73B THB 2.3 30.3 18.9 26.9
P/E Multiple
Earnings Growth P/E to Growth
SE
Clas Ohlson AB
STO:CLAS B
Average P/E: 27.8
19.5
68%
0.3
US
Home Depot Inc
NYSE:HD
26.7
15%
1.8
US
Lowe's Companies Inc
NYSE:LOW
20.6
2%
10.7
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
55.2
18%
3.1
UK
Kingfisher PLC
LSE:KGF
13.5
38%
0.4
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
35.1
57%
0.6
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
29.3
57%
0.5
TH
H
Home Product Center PCL
SET:HMPRO
19.7
21%
0.9
TH
S
Siam Global House PCL
SET:GLOBAL
30.3
29%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Clas Ohlson AB
STO:CLAS B
Average EV/EBITDA: 15.5
15
25%
0.6
US
Home Depot Inc
NYSE:HD
17.7
15%
1.2
US
Lowe's Companies Inc
NYSE:LOW
13.9
-1%
N/A
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
22.9
29%
0.8
UK
Kingfisher PLC
LSE:KGF
5.1
11%
0.5
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
18.3
28%
0.7
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
15.4
28%
0.6
TH
H
Home Product Center PCL
SET:HMPRO
11.9
57%
0.2
TH
S
Siam Global House PCL
SET:GLOBAL
18.9
17%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Clas Ohlson AB
STO:CLAS B
Average EV/EBIT: 21.9
15
30%
0.5
US
Home Depot Inc
NYSE:HD
20.7
15%
1.4
US
Lowe's Companies Inc
NYSE:LOW
16.5
-1%
N/A
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
44.4
18%
2.4
UK
Kingfisher PLC
LSE:KGF
9.9
12%
0.8
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
25.2
26%
1
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
21.3
26%
0.8
TH
H
Home Product Center PCL
SET:HMPRO
16.7
12%
1.4
TH
S
Siam Global House PCL
SET:GLOBAL
26.9
20%
1.3

See Also

Discover More
Back to Top