New Wave Group AB (STO:NEWA B)

Watchlist Manager

Watchlist

Price: 96 SEK -0.31%

Market Cap: 12.7B SEK

Have any thoughts about
New Wave Group AB?

Write Note

Section:

Relative Value

The Relative Value of one NEWA B stock under the Base Case scenario is 115.07 SEK. Compared to the current market price of 96 SEK, New Wave Group AB is Undervalued by 17%.

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?

NEWA B Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.3

P/S

vs History	19
vs Industry	30

Median 5Y

0.7

Industry

Forward

1.3

More Details

14.1

P/E

vs History	12
vs Industry	40

Median 5Y

6.7

Industry

18.7

Forward

12.2

More Details

8.6

P/OCF

vs History	26
vs Industry	31

Median 5Y

2.9

Industry

10.1

More Details

24.8

P/FCFE

vs History	42
vs Industry	13

Median 5Y

20.7

Industry

17.3

More Details

1.9

P/B

vs History	20
vs Industry	26

Median 5Y

Industry

1.4

More Details

1.5

EV/S

vs History	19
vs Industry	29

Median 5Y

0.8

Industry

1.2

Forward

1.5

More Details

4.9

EV/GP

vs History	17
vs Industry	33

Median 5Y

2.7

Industry

4.1

More Details

EV/EBITDA

vs History	11
vs Industry	33

Median 5Y

6.9

Industry

Forward

9.1

More Details

EV/EBIT

vs History	12
vs Industry	38

Median 5Y

7.3

Industry

14.3

Forward

11.3

More Details

9.7

EV/OCF

vs History	31
vs Industry	30

Median 5Y

4.9

Industry

More Details

11.3

EV/FCFF

vs History	28
vs Industry	27

Median 5Y

4.5

Industry

13.4

More Details

1.5

EV/IC

vs History	19
vs Industry	24

Median 5Y

0.9

Industry

1.1

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	New Wave Group AB STO:NEWA B	12.7B SEK	1.3	14.1	11	11
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	314.3B EUR	3.7	22.5	11.6	15.5
FR	Hermes International SCA PAR:RMS	241.1B EUR	16.9	54.1	34.9	39.8
FR	Christian Dior SE PAR:CDI	107.7B EUR	1.3	18.5	4.5	6
FR	EssilorLuxottica SA PAR:EL	105.4B EUR	4.1	46	17.6	33.8
CH	Compagnie Financiere Richemont SA SIX:CFR	79.9B CHF	4.2	65.4	19.2	19.2
CA	Lululemon Athletica Inc NASDAQ:LULU	48.7B USD	4.8	28	17	20
DE	Adidas AG XETRA:ADS	41.9B EUR	1.9	98.7	21.2	48.9
IN	Titan Company Ltd NSE:TITAN	3T INR	5.6	93.2	59	67.4
FR	Kering SA PAR:KER	28.8B EUR	1.6	13.9	7.5	11.6
CN	ANTA Sports Products Ltd HKEX:2020	226.6B HKD	3.2	16.1	11.8	11.8

			Revenue Growth	P/S to Growth
SE	New Wave Group AB STO:NEWA B	Average P/S: 4.4 1.3	19%	0.1
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	3.7	12%	0.3
FR	Hermes International SCA PAR:RMS	16.9	38%	0.4
FR	Christian Dior SE PAR:CDI	1.3	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	4.1	21%	0.2
CH	Compagnie Financiere Richemont SA SIX:CFR	4.2	14%	0.3
CA	Lululemon Athletica Inc NASDAQ:LULU	4.8	29%	0.2
DE	Adidas AG XETRA:ADS	1.9	30%	0.1
IN	Titan Company Ltd NSE:TITAN	5.6	60%	0.1
FR	Kering SA PAR:KER	1.6	-4%	N/A
CN	ANTA Sports Products Ltd HKEX:2020	3.2	41%	0.1

			Earnings Growth	P/E to Growth
SE	New Wave Group AB STO:NEWA B	Average P/E: 42.8 14.1	25%	0.6
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	22.5	9%	2.5
FR	Hermes International SCA PAR:RMS	54.1	33%	1.6
FR	Christian Dior SE PAR:CDI	18.5	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	46	76%	0.6
CH	Compagnie Financiere Richemont SA SIX:CFR	65.4	75%	0.9
CA	Lululemon Athletica Inc NASDAQ:LULU	28	33%	0.8
DE	Adidas AG XETRA:ADS	98.7	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	93.2	77%	1.2
FR	Kering SA PAR:KER	13.9	-31%	N/A
CN	ANTA Sports Products Ltd HKEX:2020	16.1	59%	0.3

			EBITDA Growth	EV/EBITDA to Growth
SE	New Wave Group AB STO:NEWA B	Average EV/EBITDA: 19.6 11	19%	0.6
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	11.6	2%	5.8
FR	Hermes International SCA PAR:RMS	34.9	32%	1.1
FR	Christian Dior SE PAR:CDI	4.5	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	17.6	36%	0.5
CH	Compagnie Financiere Richemont SA SIX:CFR	19.2	12%	1.6
CA	Lululemon Athletica Inc NASDAQ:LULU	17	29%	0.6
DE	Adidas AG XETRA:ADS	21.2	175%	0.1
IN	Titan Company Ltd NSE:TITAN	59	72%	0.8
FR	Kering SA PAR:KER	7.5	-20%	N/A
CN	ANTA Sports Products Ltd HKEX:2020	11.8	24%	0.5

			EBIT Growth	EV/EBIT to Growth
SE	New Wave Group AB STO:NEWA B	Average EV/EBIT: 25.9 11	19%	0.6
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	15.5	11%	1.4
FR	Hermes International SCA PAR:RMS	39.8	34%	1.2
FR	Christian Dior SE PAR:CDI	6	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	33.8	76%	0.4
CH	Compagnie Financiere Richemont SA SIX:CFR	19.2	14%	1.4
CA	Lululemon Athletica Inc NASDAQ:LULU	20	27%	0.7
DE	Adidas AG XETRA:ADS	48.9	959%	0.1
IN	Titan Company Ltd NSE:TITAN	67.4	80%	0.8
FR	Kering SA PAR:KER	11.6	-28%	N/A
CN	ANTA Sports Products Ltd HKEX:2020	11.8	41%	0.3

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

	Franklin Covey Co NYSE:FC	36.3 USD -0.3%
	Mohawk Industries Inc NYSE:MHK	119.54 USD 0.32%
	Ardmore Shipping Corp NYSE:ASC	11.88 USD 5.04%
	ASGN Inc NYSE:ASGN	83.56 USD -0.37%
	Skyworks Solutions Inc NASDAQ:SWKS	90.19 USD 1.62%
	Weatherford International PLC NASDAQ:WFRD	68.07 USD 1.45%

	Johnson & Johnson NYSE:JNJ	145.27 USD 0.55%
	Bank of America Corp NYSE:BAC	43.89 USD -0.63%
	Mastercard Inc NYSE:MA	528.96 USD 0.18%
	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Abbvie Inc NYSE:ABBV	178.39 USD 1.6%
	Home Depot Inc NYSE:HD	392.45 USD -0.04%

	Arista Networks Inc NYSE:ANET	113.09 USD 0.25%
	Visa Inc NYSE:V	317.22 USD -0.15%
	Texas Pacific Land Corp NYSE:TPL	1 139.45 USD 0.56%
	KLA Corp NASDAQ:KLAC	647.99 USD 2.96%
	Manhattan Associates Inc NASDAQ:MANH	278.82 USD -0.51%
	Pinduoduo Inc NASDAQ:PDD	100.58 USD 1.08%

	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Accenture PLC NYSE:ACN	358.77 USD -2.07%
	ServiceNow Inc NYSE:NOW	1 088.26 USD -0.27%
	EOG Resources Inc NYSE:EOG	119.85 USD 0.68%
	Copart Inc NASDAQ:CPRT	58.36 USD 0.24%
	Applied Materials Inc NASDAQ:AMAT	167.46 USD 2.37%

New Wave Group AB
STO:NEWA B

Relative Value

Valuation Multiples

Multiples Across Competitors

NEWA B Competitors Multiples
New Wave Group AB Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	89.5601 126.5258
Price Target

New Wave Group AB STO:NEWA B

Relative Value

Valuation Multiples

Multiples Across Competitors

NEWA B Competitors Multiples New Wave Group AB Competitors

See Also

Company

Help

Tools

Stocks

New Wave Group AB
STO:NEWA B

NEWA B Competitors Multiples
New Wave Group AB Competitors