Sweco AB (publ) (STO:SWEC B)

Watchlist Manager

Watchlist

Price: 161.9 SEK 1.19%

Market Cap: 58.2B SEK

Have any thoughts about
Sweco AB (publ)?

Write Note

Section:

Relative Value

The Relative Value of one SWEC B stock under the Base Case scenario is 168.8 SEK. Compared to the current market price of 161.9 SEK, Sweco AB (publ) is Undervalued by 4%.

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?

SWEC B Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.9

P/S

vs History	33
vs Industry	19

Median 5Y

1.8

Industry

0.8

Forward

1.9

More Details

30.8

P/E

vs History	28
vs Industry	12

Median 5Y

28.3

Industry

15.3

Forward

29.5

More Details

16.8

P/OCF

vs History	33
vs Industry	13

Median 5Y

16.1

Industry

8.7

More Details

67.5

P/FCFE

vs History	15
vs Industry	11

Median 5Y

23.4

Industry

13.6

More Details

5.2

P/B

vs History	34
vs Industry	7

Median 5Y

5.1

Industry

1.2

More Details

2.1

EV/S

vs History	33
vs Industry	21

Median 5Y

1.9

Industry

Forward

More Details

2.6

EV/GP

vs History	33
vs Industry	62

Median 5Y

2.5

Industry

5.2

More Details

15.1

EV/EBITDA

vs History	33
vs Industry	17

Median 5Y

14.4

Industry

9.5

Forward

15.7

More Details

22.9

EV/EBIT

vs History	36
vs Industry	13

Median 5Y

21.7

Industry

12.3

Forward

More Details

18.2

EV/OCF

vs History	31
vs Industry	13

Median 5Y

17.5

Industry

More Details

20.4

EV/FCFF

vs History	31
vs Industry	15

Median 5Y

Industry

12.7

More Details

2.4

EV/IC

vs History	30
vs Industry	11

Median 5Y

2.3

Industry

0.8

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		Sweco AB (publ) STO:SWEC B	58.2B SEK	1.9	30.8	15.1	22.9
FR		Vinci SA PAR:DG	57.6B EUR	0.8	12.5	6.3	9.2
IN		Larsen & Toubro Ltd NSE:LT	5T INR	2.1	36.6	21.1	25.1
IN		Larsen and Toubro Ltd F:LTO	56.9B EUR	2.1	37	21.3	25.3
US		Quanta Services Inc NYSE:PWR	49.8B USD	2.2	61.4	28	44.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	247.6B CNY	0.1	4.9	7.3	7.3
ES		Ferrovial SA MAD:FER	27.1B EUR	3.1	36	29.2	44.9
NL		Ferrovial SE AEX:FER	27.1B EUR	3.1	35.9	29.1	44.9
US		EMCOR Group Inc NYSE:EME	23.2B USD	1.6	25.1	16.1	17.8
CA		WSP Global Inc TSX:WSP	30.6B CAD	2	47.5	16.1	25.2
CN		China Railway Group Ltd SSE:601390	141.2B CNY	0.1	4.7	10.1	10.1

				Revenue Growth
SE		Sweco AB (publ) STO:SWEC B	Average P/S: 1.7 1.9	24%
FR		Vinci SA PAR:DG	0.8	13%
IN		Larsen & Toubro Ltd NSE:LT	2.1	55%
IN		Larsen and Toubro Ltd F:LTO	2.1	55%
US		Quanta Services Inc NYSE:PWR	2.2	42%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%
ES		Ferrovial SA MAD:FER	3.1	14%
NL		Ferrovial SE AEX:FER	3.1	14%
US		EMCOR Group Inc NYSE:EME	1.6	35%
CA		WSP Global Inc TSX:WSP	2	5%
CN		China Railway Group Ltd SSE:601390	0.1	6%

				Earnings Growth
SE		Sweco AB (publ) STO:SWEC B	Average P/E: 30.2 30.8	69%
FR		Vinci SA PAR:DG	12.5	20%
IN		Larsen & Toubro Ltd NSE:LT	36.6	84%
IN		Larsen and Toubro Ltd F:LTO	37	84%
US		Quanta Services Inc NYSE:PWR	61.4	132%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	4.9	8%
ES		Ferrovial SA MAD:FER	36	58%
NL		Ferrovial SE AEX:FER	35.9	64%
US		EMCOR Group Inc NYSE:EME	25.1	76%
CA		WSP Global Inc TSX:WSP	47.5	157%
CN		China Railway Group Ltd SSE:601390	4.7	1%

				EBITDA Growth
SE		Sweco AB (publ) STO:SWEC B	Average EV/EBITDA: 18.2 15.1	30%
FR		Vinci SA PAR:DG	6.3	19%
IN		Larsen & Toubro Ltd NSE:LT	21.1	70%
IN		Larsen and Toubro Ltd F:LTO	21.3	70%
US		Quanta Services Inc NYSE:PWR	28	72%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.3	34%
ES		Ferrovial SA MAD:FER	29.2	68%
NL		Ferrovial SE AEX:FER	29.1	68%
US		EMCOR Group Inc NYSE:EME	16.1	60%
CA		WSP Global Inc TSX:WSP	16.1	42%
CN		China Railway Group Ltd SSE:601390	10.1	40%

				EBIT Growth
SE		Sweco AB (publ) STO:SWEC B	Average EV/EBIT: 25.2 22.9	56%
FR		Vinci SA PAR:DG	9.2	24%
IN		Larsen & Toubro Ltd NSE:LT	25.1	82%
IN		Larsen and Toubro Ltd F:LTO	25.3	82%
US		Quanta Services Inc NYSE:PWR	44.5	88%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.3	33%
ES		Ferrovial SA MAD:FER	44.9	113%
NL		Ferrovial SE AEX:FER	44.9	113%
US		EMCOR Group Inc NYSE:EME	17.8	18%
CA		WSP Global Inc TSX:WSP	25.2	63%
CN		China Railway Group Ltd SSE:601390	10.1	24%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

Sweco AB (publ)
STO:SWEC B

Relative Value

Valuation Multiples

Multiples Across Competitors

SWEC B Competitors Multiples
Sweco AB (publ) Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	100.4939 180.4
Price Target

Sweco AB (publ) STO:SWEC B

Relative Value

Valuation Multiples

Multiples Across Competitors

SWEC B Competitors Multiples Sweco AB (publ) Competitors

See Also

Company

Help

Tools

Stocks

Sweco AB (publ)
STO:SWEC B

SWEC B Competitors Multiples
Sweco AB (publ) Competitors