Dustin Group AB
STO:DUST

Watchlist Manager
Dustin Group AB Logo
Dustin Group AB
STO:DUST
Watchlist
Price: 6.82 SEK -0.94% Market Closed
Market Cap: 3.1B 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 21.89 SEK. Compared to the current market price of 6.82 SEK, Dustin Group AB is Undervalued by 69%.

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
21.89 SEK
Undervaluation 69%
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
20.7
Industry
16.7
Forward
9.9
vs History
31
vs Industry
29
Median 3Y
11.6
Median 5Y
11
Industry
7.7
vs History
vs Industry
12
Median 3Y
4.8
Median 5Y
6.3
Industry
15
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
0.3
vs History
90
vs Industry
40
Median 3Y
2.7
Median 5Y
3.4
Industry
2.2
vs History
38
vs Industry
16
Median 3Y
15.1
Median 5Y
16.3
Industry
8.4
Forward
7.3
vs History
44
vs Industry
25
Median 3Y
16
Median 5Y
16.4
Industry
12.8
Forward
11.9
vs History
23
vs Industry
20
Median 3Y
17.4
Median 5Y
15.2
Industry
8.8
vs History
vs Industry
13
Median 3Y
24.4
Median 5Y
18.3
Industry
12.1
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
3.1B SEK 0.1 58.2 16.4 16.4
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 -562 -562
AR
Mercadolibre Inc
NASDAQ:MELI
94.9B USD 5 66 35.1 45.6
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 5 66.1 35.2 45.7
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
EV/EBITDA Multiple
EBITDA Growth
SE
Dustin Group AB
STO:DUST
Average EV/EBITDA: 42.2
16.4
207%
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: -562 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
Dustin Group AB
STO:DUST
Average EV/EBIT: 25.3
16.4
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: -562 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
45.6
178%
UY
MercadoLibre Inc
BMV:MELIN
45.7
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