Dustin Group AB
STO:DUST

Watchlist Manager
Dustin Group AB Logo
Dustin Group AB
STO:DUST
Watchlist
Price: 4.42 SEK 2.89% Market Closed
Market Cap: 2B SEK
Have any thoughts about
Dustin Group AB?
Write Note

Relative Value

The Relative Value of one DUST stock under the Base Case scenario is 22.71 SEK. Compared to the current market price of 4.42 SEK, Dustin Group AB is Undervalued by 81%.

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.

DUST Relative Value
Base Case
22.71 SEK
Undervaluation 81%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
69
Median 3Y
0.3
Median 5Y
0.3
Industry
0.6
Forward
0.1
vs History
4
vs Industry
11
Median 3Y
24.1
Median 5Y
22.9
Industry
16.7
Forward
6.4
vs History
31
vs Industry
29
Median 3Y
11.6
Median 5Y
11
Industry
8
vs History
vs Industry
12
Median 3Y
4
Median 5Y
6.2
Industry
15.5
vs History
95
vs Industry
68
Median 3Y
1
Median 5Y
1.7
Industry
1.6
vs History
90
vs Industry
63
Median 3Y
0.4
Median 5Y
0.5
Industry
0.7
Forward
0.2
vs History
90
vs Industry
40
Median 3Y
2.6
Median 5Y
3.2
Industry
2.2
vs History
38
vs Industry
16
Median 3Y
14.7
Median 5Y
16.2
Industry
8.5
Forward
6
vs History
44
vs Industry
25
Median 3Y
15.5
Median 5Y
16.3
Industry
12.8
Forward
12.1
vs History
23
vs Industry
20
Median 3Y
17.4
Median 5Y
15.2
Industry
9.1
vs History
vs Industry
13
Median 3Y
23.7
Median 5Y
16.9
Industry
12.8
vs History
92
vs Industry
62
Median 3Y
0.8
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

DUST Competitors Multiples
Dustin Group 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
Dustin Group AB
STO:DUST
2B SEK 0.1 37.7 13.5 13.5
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/S Multiple
Revenue Growth P/S to Growth
SE
Dustin Group AB
STO:DUST
Average P/S: 4.6
0.1
6%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.8
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.6
40%
0.5
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
SE
Dustin Group AB
STO:DUST
Average P/E: 33.3
37.7
1 066%
0
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Dustin Group AB
STO:DUST
Average EV/EBITDA: 41.5
13.5
192%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Dustin Group AB
STO:DUST
Average EV/EBIT: 24.4
13.5
86%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top