ITAB Shop Concept AB
STO:ITAB

Watchlist Manager
ITAB Shop Concept AB Logo
ITAB Shop Concept AB
STO:ITAB
Watchlist
Price: 21 SEK 1.45% Market Closed
Market Cap: 5.3B SEK
Have any thoughts about
ITAB Shop Concept AB?
Write Note

Relative Value

The Relative Value of one ITAB stock under the Base Case scenario is 18.79 SEK. Compared to the current market price of 21 SEK, ITAB Shop Concept AB is Overvalued by 11%.

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.

ITAB Relative Value
Base Case
18.79 SEK
Overvaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
49
Median 3Y
0.4
Median 5Y
0.3
Industry
1.2
Forward
0.7
vs History
19
vs Industry
29
Median 3Y
12.8
Median 5Y
10.8
Industry
16.1
Forward
11.2
vs History
9
vs Industry
43
Median 3Y
3.2
Median 5Y
2.4
Industry
9.6
vs History
3
vs Industry
18
Median 3Y
2.2
Median 5Y
2
Industry
15.9
vs History
9
vs Industry
33
Median 3Y
0.8
Median 5Y
0.8
Industry
1.6
vs History
9
vs Industry
53
Median 3Y
0.4
Median 5Y
0.3
Industry
1.4
Forward
0.7
vs History
9
vs Industry
50
Median 3Y
1.6
Median 5Y
1.1
Industry
4.2
vs History
19
vs Industry
26
Median 3Y
5
Median 5Y
4.7
Industry
8.5
Forward
6.7
vs History
19
vs Industry
37
Median 3Y
8.6
Median 5Y
7.3
Industry
11.8
Forward
9.5
vs History
7
vs Industry
46
Median 3Y
3.5
Median 5Y
1.6
Industry
10.1
vs History
7
vs Industry
41
Median 3Y
3.5
Median 5Y
1.6
Industry
13.8
vs History
11
vs Industry
45
Median 3Y
0.4
Median 5Y
0.3
Industry
1.1

Multiples Across Competitors

ITAB Competitors Multiples
ITAB Shop Concept 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
ITAB Shop Concept AB
STO:ITAB
5B SEK 0.8 14.4 9.6 9.6
US
MSA Safety Inc
NYSE:MSA
6.5B USD 3.6 23.8 14.9 17.2
CN
Shanghai M&G Stationery Inc
SSE:603899
29.6B CNY 1.2 20.4 13.8 13.8
FR
Societe BIC SA
PAR:BB
2.6B EUR 0.8 8.1 3.9 5.4
US
HNI Corp
NYSE:HNI
2.5B USD 1 19.9 8.3 12.2
JP
Kokuyo Co Ltd
TSE:7984
315.8B JPY 1 15.4 6.8 9.5
US
MillerKnoll Inc
NASDAQ:MLKN
1.6B USD 0.4 24.1 7.9 14.5
US
Interface Inc
NASDAQ:TILE
1.4B USD 0.9 14.6 7.9 10
US
Steelcase Inc
NYSE:SCS
1.3B USD 0.4 11 5.3 7.6
US
Pitney Bowes Inc
NYSE:PBI
1.3B USD 0.4 -3.4 11.6 24.1
JP
Okamura Corp
TSE:7994
192.2B JPY 0.6 10.6 6.9 9.2
P/E Multiple
Earnings Growth P/E to Growth
SE
ITAB Shop Concept AB
STO:ITAB
Average P/E: 16.2
14.4
95%
0.2
US
MSA Safety Inc
NYSE:MSA
23.8
493%
0
CN
Shanghai M&G Stationery Inc
SSE:603899
20.4
43%
0.5
FR
Societe BIC SA
PAR:BB
8.1
22%
0.4
US
HNI Corp
NYSE:HNI
19.9
290%
0.1
JP
Kokuyo Co Ltd
TSE:7984
15.4
37%
0.4
US
M
MillerKnoll Inc
NASDAQ:MLKN
24.1
113%
0.2
US
Interface Inc
NASDAQ:TILE
14.6
134%
0.1
US
Steelcase Inc
NYSE:SCS
11
77%
0.1
US
Pitney Bowes Inc
NYSE:PBI
Negative Multiple: -3.4 N/A N/A
JP
Okamura Corp
TSE:7994
10.6
17%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
ITAB Shop Concept AB
STO:ITAB
Average EV/EBITDA: 8.8
9.6
26%
0.4
US
MSA Safety Inc
NYSE:MSA
14.9
17%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
50%
0.3
FR
Societe BIC SA
PAR:BB
3.9
9%
0.4
US
HNI Corp
NYSE:HNI
8.3
40%
0.2
JP
Kokuyo Co Ltd
TSE:7984
6.8
25%
0.3
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.9
20%
0.4
US
Interface Inc
NASDAQ:TILE
7.9
49%
0.2
US
Steelcase Inc
NYSE:SCS
5.3
30%
0.2
US
Pitney Bowes Inc
NYSE:PBI
11.6
N/A N/A
JP
Okamura Corp
TSE:7994
6.9
20%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
ITAB Shop Concept AB
STO:ITAB
Average EV/EBIT: 12.1
9.6
38%
0.3
US
MSA Safety Inc
NYSE:MSA
17.2
20%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
28%
0.5
FR
Societe BIC SA
PAR:BB
5.4
15%
0.4
US
HNI Corp
NYSE:HNI
12.2
53%
0.2
JP
Kokuyo Co Ltd
TSE:7984
9.5
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
14.5
40%
0.4
US
Interface Inc
NASDAQ:TILE
10
79%
0.1
US
Steelcase Inc
NYSE:SCS
7.6
34%
0.2
US
Pitney Bowes Inc
NYSE:PBI
24.1
381%
0.1
JP
Okamura Corp
TSE:7994
9.2
N/A N/A

See Also

Discover More
Back to Top