Clemondo Group AB (publ) (STO:CLEM)

Watchlist Manager

Watchlist

Price: 7.63 SEK 2.69%

Market Cap: 1.1B SEK

Have any thoughts about
Clemondo Group AB (publ)?

Write Note

Section:

Relative Value

The Relative Value of one CLEM stock under the Base Case scenario is 1.85 SEK. Compared to the current market price of 7.63 SEK, Clemondo Group AB (publ) is Overvalued by 76%.

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.

What is Relative Valuation?

How is Relative Value calculated?

CLEM Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

4.1

P/S

vs History	61
vs Industry	73

Median 5Y

0.5

Industry

Forward

3.8

More Details

159.1

P/E

vs History	44
vs Industry	37

Median 5Y

16.6

Industry

16.8

Forward

149.6

More Details

36.8

P/OCF

vs History	84
vs Industry	58

Median 5Y

6.7

Industry

11.9

More Details

Negative

P/FCFE

vs History
vs Industry

Median 5Y

-46.5

Industry

17.6

More Details

9.3

P/B

vs History	82
vs Industry	59

Median 5Y

1.3

Industry

1.6

More Details

4.1

EV/S

vs History	84
vs Industry	73

Median 5Y

0.6

Industry

1.2

Forward

3.8

More Details

10.9

EV/GP

vs History	87
vs Industry	75

Median 5Y

1.7

Industry

3.8

More Details

104.3

EV/EBITDA

vs History	36
vs Industry	34

Median 5Y

10.6

Industry

10.3

Forward

More Details

104.3

EV/EBIT

vs History	41
vs Industry	40

Median 5Y

11.3

Industry

12.9

Forward

86.6

More Details

EV/OCF

vs History	87
vs Industry	55

Median 5Y

7.8

Industry

12.1

More Details

38.4

EV/FCFF

vs History	90
vs Industry	48

Median 5Y

8.6

Industry

15.3

More Details

7.2

EV/IC

vs History	71
vs Industry	58

Median 5Y

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE	C	Clemondo Group AB (publ) STO:CLEM	1.1B SEK	4.1	159.1	104.3	104.3
US		Procter & Gamble Co NYSE:PG	395.8B USD	4.7	28.2	17.6	20.1
US		Colgate-Palmolive Co NYSE:CL	75.2B USD	3.7	26.2	16.6	18.9
US		Kimberly-Clark Corp NYSE:KMB	43.8B USD	2.2	16.8	10.9	13.1
UK		Reckitt Benckiser Group PLC LSE:RKT	33.6B GBP	2.3	21.8	9.1	12.8
DE		Henkel AG & Co KGaA XETRA:HEN3	35.3B EUR	1.6	26.8	10.2	13.9
US		Church & Dwight Co Inc NYSE:CHD	26B USD	4.3	47.3	20.2	24.4
US		Clorox Co NYSE:CLX	20.3B USD	2.7	57	15.9	19
SE		Essity AB (publ) STO:ESSITY B	206.1B SEK	1.7	9.9	9.3	12.3
JP		Unicharm Corp TSE:8113	2.3T JPY	2.4	27.5	10.9	14.6
US		Reynolds Consumer Products Inc NASDAQ:REYN	5.8B USD	1.6	15.7	10.6	13

				Revenue Growth	P/S to Growth
SE	C	Clemondo Group AB (publ) STO:CLEM	Average P/S: 2.8 4.1	17%	0.2
US		Procter & Gamble Co NYSE:PG	4.7	13%	0.4
US		Colgate-Palmolive Co NYSE:CL	3.7	15%	0.3
US		Kimberly-Clark Corp NYSE:KMB	2.2	1%	1.6
UK		Reckitt Benckiser Group PLC LSE:RKT	2.3	7%	0.3
DE		Henkel AG & Co KGaA XETRA:HEN3	1.6	9%	0.2
US		Church & Dwight Co Inc NYSE:CHD	4.3	13%	0.3
US		Clorox Co NYSE:CLX	2.7	6%	0.5
SE		Essity AB (publ) STO:ESSITY B	1.7	7%	0.2
JP		Unicharm Corp TSE:8113	2.4	21%	0.1
US		Reynolds Consumer Products Inc NASDAQ:REYN	1.6	2%	0.7

				Earnings Growth	P/E to Growth
SE	C	Clemondo Group AB (publ) STO:CLEM	Average P/E: 39.6 159.1	70%	2.3
US		Procter & Gamble Co NYSE:PG	28.2	32%	0.9
US		Colgate-Palmolive Co NYSE:CL	26.2	53%	0.5
US		Kimberly-Clark Corp NYSE:KMB	16.8	53%	0.3
UK		Reckitt Benckiser Group PLC LSE:RKT	21.8	57%	0.4
DE		Henkel AG & Co KGaA XETRA:HEN3	26.8	97%	0.3
US		Church & Dwight Co Inc NYSE:CHD	47.3	32%	1.5
US		Clorox Co NYSE:CLX	57	243%	0.2
SE		Essity AB (publ) STO:ESSITY B	9.9	73%	0.1
JP		Unicharm Corp TSE:8113	27.5	43%	0.6
US		Reynolds Consumer Products Inc NASDAQ:REYN	15.7	33%	0.5

				EBITDA Growth	EV/EBITDA to Growth
SE	C	Clemondo Group AB (publ) STO:CLEM	Average EV/EBITDA: 21.4 104.3	6%	16.1
US		Procter & Gamble Co NYSE:PG	17.6	21%	0.8
US		Colgate-Palmolive Co NYSE:CL	16.6	27%	0.6
US		Kimberly-Clark Corp NYSE:KMB	10.9	17%	0.7
UK		Reckitt Benckiser Group PLC LSE:RKT	9.1	-8%	N/A
DE		Henkel AG & Co KGaA XETRA:HEN3	10.2	25%	0.4
US		Church & Dwight Co Inc NYSE:CHD	20.2	22%	0.9
US		Clorox Co NYSE:CLX	15.9	37%	0.4
SE		Essity AB (publ) STO:ESSITY B	9.3	17%	0.6
JP		Unicharm Corp TSE:8113	10.9	25%	0.4
US		Reynolds Consumer Products Inc NASDAQ:REYN	10.6	15%	0.7

				EBIT Growth	EV/EBIT to Growth
SE	C	Clemondo Group AB (publ) STO:CLEM	Average EV/EBIT: 24.2 104.3	2%	43.6
US		Procter & Gamble Co NYSE:PG	20.1	22%	0.9
US		Colgate-Palmolive Co NYSE:CL	18.9	28%	0.7
US		Kimberly-Clark Corp NYSE:KMB	13.1	19%	0.7
UK		Reckitt Benckiser Group PLC LSE:RKT	12.8	11%	1.1
DE		Henkel AG & Co KGaA XETRA:HEN3	13.9	40%	0.3
US		Church & Dwight Co Inc NYSE:CHD	24.4	27%	0.9
US		Clorox Co NYSE:CLX	19	47%	0.4
SE		Essity AB (publ) STO:ESSITY B	12.3	26%	0.5
JP		Unicharm Corp TSE:8113	14.6	N/A	N/A
US		Reynolds Consumer Products Inc NASDAQ:REYN	13	19%	0.7

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US

	Franklin Covey Co NYSE:FC	36.41 USD -1.03%
	Mohawk Industries Inc NYSE:MHK	119.16 USD 2%
	Ardmore Shipping Corp NYSE:ASC	11.31 USD 0.18%
	ASGN Inc NYSE:ASGN	83.87 USD -0.97%
	Skyworks Solutions Inc NASDAQ:SWKS	88.75 USD 0.56%
	Weatherford International PLC NASDAQ:WFRD	67.1 USD -2.13%

	Johnson & Johnson NYSE:JNJ	144.47 USD 0.62%
	Bank of America Corp NYSE:BAC	44.17 USD 1.82%
	Mastercard Inc NYSE:MA	528.03 USD 0.91%
	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Abbvie Inc NYSE:ABBV	175.58 USD 2.37%
	Home Depot Inc NYSE:HD	392.6 USD 1.97%

	Arista Networks Inc NYSE:ANET	112.81 USD 3.43%
	Visa Inc NYSE:V	317.71 USD 0.9%
	Texas Pacific Land Corp NYSE:TPL	1 133.12 USD 3.36%
	KLA Corp NASDAQ:KLAC	629.37 USD 1.16%
	Manhattan Associates Inc NASDAQ:MANH	280.26 USD -0.81%
	Pinduoduo Inc NASDAQ:PDD	99.51 USD -1.48%

Clemondo Group AB (publ)
STO:CLEM

Relative Value

Valuation Multiples

Multiples Across Competitors

CLEM Competitors Multiples
Clemondo Group AB (publ) Competitors

See Also

Company

Help

Tools

Stocks

	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Accenture PLC NYSE:ACN	366.37 USD -1.56%
	ServiceNow Inc NYSE:NOW	1 091.25 USD 1.52%
	EOG Resources Inc NYSE:EOG	119.04 USD 0.69%
	Copart Inc NASDAQ:CPRT	58.22 USD -0.39%
	Applied Materials Inc NASDAQ:AMAT	163.59 USD 1.33%

52 Week Range	0.688 7.879
Price Target

Clemondo Group AB (publ) STO:CLEM

Relative Value

Valuation Multiples

Multiples Across Competitors

CLEM Competitors Multiples Clemondo Group AB (publ) Competitors

See Also

Company

Help

Tools

Stocks

Clemondo Group AB (publ)
STO:CLEM

CLEM Competitors Multiples
Clemondo Group AB (publ) Competitors