Duni AB
STO:DUNI

Watchlist Manager
Duni AB Logo
Duni AB
STO:DUNI
Watchlist
Price: 91 SEK 0.11% Market Closed
Market Cap: 4.3B SEK
Have any thoughts about
Duni AB?
Write Note
Section:
 

Relative Value

The Relative Value of one DUNI stock under the Base Case scenario is 165.69 SEK. Compared to the current market price of 91 SEK, Duni AB is Undervalued by 45%.

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.

DUNI Relative Value
Base Case
165.69 SEK
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
73
vs Industry
63
Median 3Y
0.6
Median 5Y
0.7
Industry
1
Forward
0.6
More Details
18.3
P/E
P/E
Price to Earnings
18.3
vs History
53
vs Industry
43
Median 3Y
18.3
Median 5Y
21.2
Industry
16.8
Forward
11.1
More Details
7.2
P/OCF
P/OCF
Price to OCF
7.2
vs History
47
vs Industry
53
Median 3Y
6.3
Median 5Y
7.2
Industry
11.9
More Details
15.5
P/FCFE
P/FCFE
Price to FCFE
15.5
vs History
34
vs Industry
24
Median 3Y
-11.2
Median 5Y
5.8
Industry
17.6
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
76
vs Industry
47
Median 3Y
1.4
Median 5Y
1.5
Industry
1.6
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
90
vs Industry
62
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2
Forward
0.6
More Details
2.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.6
vs History
87
vs Industry
55
Median 3Y
3.5
Median 5Y
3.9
Industry
3.8
More Details
10.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.5
vs History
61
vs Industry
43
Median 3Y
10.4
Median 5Y
12.9
Industry
10.3
Forward
6.7
More Details
10.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.5
vs History
71
vs Industry
48
Median 3Y
11.6
Median 5Y
15.4
Industry
12.9
Forward
8.5
More Details
7.5
EV/OCF
EV/OCF
Enterprise Value to OCF
7.5
vs History
47
vs Industry
50
Median 3Y
6.7
Median 5Y
7.9
Industry
12.1
More Details
10.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.9
vs History
33
vs Industry
44
Median 3Y
6.2
Median 5Y
9.2
Industry
15.3
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
95
vs Industry
57
Median 3Y
0.8
Median 5Y
0.9
Industry
1.2
More Details

Multiples Across Competitors

DUNI Competitors Multiples
Duni AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Duni AB
STO:DUNI
4.3B SEK 0.6 18.3 10.5 10.5
US
Newell Brands Inc
NASDAQ:NWL
4.2B USD 0.5 -16.8 9 14.8
IN
Cello World Ltd
NSE:CELLO
164.6B INR 8.1 48.7 32.5 36.9
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
11.6B CNY 4.6 16.9 14.3 14.3
FI
Fiskars Oyj Abp
OMXH:FSKRS
1.2B EUR 1 63.8 9.9 20.5
CN
Guangdong Hotata Technology Group Co Ltd
SSE:603848
7.1B CNY 4.3 25.3 21.3 21.3
CN
Aishida Co Ltd
SZSE:002403
5.9B CNY 2.1 -25.6 -47.9 -47.9
CN
Chahua Modern Housewares Co Ltd
SSE:603615
5.5B CNY 9.5 -412.8 -150.9 -150.9
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
4.8B CNY 20.6 -41.9 -58.3 -58.3
CN
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
4.4B CNY 2.9 20.8 15.6 15.6
IN
Borosil Ltd
NSE:BOROLTD
50.1B INR 4.9 71.6 34.5 65.4
P/E Multiple
Earnings Growth P/E to Growth
SE
Duni AB
STO:DUNI
Average P/E: 37.9
18.3
27%
0.7
US
Newell Brands Inc
NASDAQ:NWL
Negative Multiple: -16.8 N/A N/A
IN
C
Cello World Ltd
NSE:CELLO
48.7
75%
0.7
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
16.9
121%
0.1
FI
F
Fiskars Oyj Abp
OMXH:FSKRS
63.8
57%
1.1
CN
G
Guangdong Hotata Technology Group Co Ltd
SSE:603848
25.3
53%
0.5
CN
Aishida Co Ltd
SZSE:002403
Negative Multiple: -25.6 N/A N/A
CN
Chahua Modern Housewares Co Ltd
SSE:603615
Negative Multiple: -412.8 N/A N/A
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
Negative Multiple: -41.9 N/A N/A
CN
J
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
20.8
N/A N/A
IN
Borosil Ltd
NSE:BOROLTD
71.6
95%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Duni AB
STO:DUNI
Average EV/EBITDA: 18.4
10.5
18%
0.6
US
Newell Brands Inc
NASDAQ:NWL
9
40%
0.2
IN
C
Cello World Ltd
NSE:CELLO
32.5
75%
0.4
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
14.3
136%
0.1
FI
F
Fiskars Oyj Abp
OMXH:FSKRS
9.9
73%
0.1
CN
G
Guangdong Hotata Technology Group Co Ltd
SSE:603848
21.3
28%
0.8
CN
Aishida Co Ltd
SZSE:002403
Negative Multiple: -47.9 N/A N/A
CN
Chahua Modern Housewares Co Ltd
SSE:603615
Negative Multiple: -150.9 N/A N/A
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
Negative Multiple: -58.3 N/A N/A
CN
J
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
15.6
N/A N/A
IN
Borosil Ltd
NSE:BOROLTD
34.5
96%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Duni AB
STO:DUNI
Average EV/EBIT: 24.9
10.5
24%
0.4
US
Newell Brands Inc
NASDAQ:NWL
14.8
77%
0.2
IN
C
Cello World Ltd
NSE:CELLO
36.9
63%
0.6
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
14.3
124%
0.1
FI
F
Fiskars Oyj Abp
OMXH:FSKRS
20.5
114%
0.2
CN
G
Guangdong Hotata Technology Group Co Ltd
SSE:603848
21.3
26%
0.8
CN
Aishida Co Ltd
SZSE:002403
Negative Multiple: -47.9 N/A N/A
CN
Chahua Modern Housewares Co Ltd
SSE:603615
Negative Multiple: -150.9 N/A N/A
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
Negative Multiple: -58.3 N/A N/A
CN
J
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
15.6
N/A N/A
IN
Borosil Ltd
NSE:BOROLTD
65.4
95%
0.7

See Also

Summary
DUNI intrinsic value, competitors valuation, and company profile.
DCF Valuation
DUNI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DUNI stock valuation using valuation multiples.
Wall Street Estimates
DUNI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DUNI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.