P

Promimic AB
STO:PRO

Watchlist Manager
Promimic AB
STO:PRO
Watchlist
Price: 24 SEK -0.83%
Market Cap: 447.8m SEK

Relative Value

The Relative Value of one PRO stock under the Base Case scenario is 22.85 SEK. Compared to the current market price of 24 SEK, Promimic AB is Overvalued by 5%.

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.

PRO Relative Value
Base Case
22.85 SEK
Overvaluation 5%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
17
Median 3Y
15.8
Median 5Y
15.8
Industry
2.1
vs History
vs Industry
Median 3Y
-49.5
Median 5Y
-49.5
Industry
16.1
vs History
vs Industry
Median 3Y
-163.2
Median 5Y
-163.2
Industry
9.7
vs History
vs Industry
Median 3Y
-95.6
Median 5Y
-95.6
Industry
12.9
vs History
55
vs Industry
10
Median 3Y
7
Median 5Y
7
Industry
1.6
vs History
81
vs Industry
20
Median 3Y
13.5
Median 5Y
13.5
Industry
3.1
vs History
84
vs Industry
29
Median 3Y
13
Median 5Y
13
Industry
6.5
vs History
vs Industry
Median 3Y
-49.5
Median 5Y
-49.5
Industry
10.6
vs History
vs Industry
Median 3Y
-49.5
Median 5Y
-49.5
Industry
12.6
vs History
vs Industry
Median 3Y
-149.8
Median 5Y
-149.8
Industry
10.5
vs History
vs Industry
Median 3Y
-88.2
Median 5Y
-88.2
Industry
11.5
vs History
65
vs Industry
10
Median 3Y
11.6
Median 5Y
11.6
Industry
1.5

Multiples Across Competitors

PRO Competitors Multiples
Promimic AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Promimic AB
STO:PRO
453.4m SEK 10.3 -36.1 -50.2 -50.2
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
CA
Australian Goldfields Ltd
OTC:GRXXF
2.7T USD 0 -7 183 622.9 -7 183 619.3 -7 183 619.3
US
China Industrial Group Inc
OTC:CIND
84.5B USD 245.7 2 809.7 2 388.2 2 471.9
US
GE Vernova LLC
NYSE:GEV
71.4B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
79.8B Zac 0 0 0 0
US
Coupang Inc
F:788
34.6B EUR 1.3 248.2 38.9 77.5
US
CoreWeave Inc
NASDAQ:CRWV
25.5B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
21B CHF 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
389.8T IDR 8.8 36.8 22.7 22.7
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
19B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
SE
P
Promimic AB
STO:PRO
Average P/S: 66.5
10.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
245.7
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
8%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available N/A N/A
US
Coupang Inc
F:788
1.3
15%
0.1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
8.8
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
3%
N/A
P/E Multiple
Earnings Growth PEG
SE
P
Promimic AB
STO:PRO
Average P/E: 1 031.6
Negative Multiple: -36.1
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 183 622.9 N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 809.7
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
39%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
Coupang Inc
F:788
248.2
139%
1.8
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
36.8
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-21%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
P
Promimic AB
STO:PRO
Average EV/EBITDA: 816.6
Negative Multiple: -50.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 183 619.3 N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 388.2
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
8%
N/A
US
Coupang Inc
F:788
38.9
62%
0.6
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
22%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
22.7
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
P
Promimic AB
STO:PRO
Average EV/EBIT: 857.4
Negative Multiple: -50.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 183 619.3 N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 471.9
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
78%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
Coupang Inc
F:788
77.5
89%
0.9
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
33%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
22.7
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
19%
N/A