V

Vestum AB (publ)
STO:VESTUM

Watchlist Manager
Vestum AB (publ)
STO:VESTUM
Watchlist
Price: 11.06 SEK 1.28%
Market Cap: 4.2B SEK
Have any thoughts about
Vestum AB (publ)?
Write Note

Relative Value

The Relative Value of one VESTUM stock under the Base Case scenario is 22.96 SEK. Compared to the current market price of 11.06 SEK, Vestum AB (publ) is Undervalued by 52%.

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.

VESTUM Relative Value
Base Case
22.96 SEK
Undervaluation 52%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
50
Median 3Y
0.8
Median 5Y
0.7
Industry
0.8
Forward
0.8
vs History
vs Industry
6
Median 3Y
23.5
Median 5Y
-6.4
Industry
15.3
Forward
33.9
vs History
49
vs Industry
47
Median 3Y
12.2
Median 5Y
7.7
Industry
8.9
vs History
vs Industry
32
Median 3Y
3.7
Median 5Y
-9.7
Industry
13.1
vs History
39
vs Industry
52
Median 3Y
1.1
Median 5Y
0.9
Industry
1.2
vs History
42
vs Industry
50
Median 3Y
1.2
Median 5Y
1.1
Industry
1
Forward
1.1
vs History
38
vs Industry
70
Median 3Y
2.9
Median 5Y
2.7
Industry
5.2
vs History
30
vs Industry
23
Median 3Y
20.4
Median 5Y
13.2
Industry
9.7
Forward
8.1
vs History
30
vs Industry
30
Median 3Y
20.4
Median 5Y
13.2
Industry
12.4
Forward
26.1
vs History
49
vs Industry
45
Median 3Y
19.1
Median 5Y
11.5
Industry
10.1
vs History
44
vs Industry
40
Median 3Y
24.4
Median 5Y
8.3
Industry
12.6
vs History
53
vs Industry
57
Median 3Y
0.8
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

VESTUM Competitors Multiples
Vestum AB (publ) 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
Vestum AB (publ)
STO:VESTUM
4.2B SEK 0.9 -8 20.6 20.6
IN
Larsen and Toubro Ltd
F:LTO
56.9B EUR 2.1 37.2 21.4 25.5
IN
Larsen & Toubro Ltd
NSE:LT
5T INR 2.1 37 21.3 25.3
FR
Vinci SA
PAR:DG
56.5B EUR 0.8 12.3 6.2 9.1
US
Quanta Services Inc
NYSE:PWR
47.6B USD 2.1 58.8 26.9 42.7
CN
China State Construction Engineering Corp Ltd
SSE:601668
250.6B CNY 0.1 5 7.4 7.4
ES
Ferrovial SA
MAD:FER
29.2B EUR 3.3 38.6 30.9 47.5
NL
Ferrovial SE
AEX:FER
29.4B EUR 3.3 38.9 31.1 47.8
CA
WSP Global Inc
TSX:WSP
31.6B CAD 2.1 49 16.6 25.9
US
EMCOR Group Inc
NYSE:EME
21.3B USD 1.5 23 14.7 16.3
CN
China Railway Group Ltd
SSE:601390
142.3B CNY 0.1 4.9 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
V
Vestum AB (publ)
STO:VESTUM
Average EV/EBITDA: 18.9
20.6
200%
0.1
IN
Larsen and Toubro Ltd
F:LTO
21.4
71%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
21.3
71%
0.3
FR
Vinci SA
PAR:DG
6.2
19%
0.3
US
Quanta Services Inc
NYSE:PWR
26.9
72%
0.4
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
34%
0.2
ES
Ferrovial SA
MAD:FER
30.9
68%
0.5
NL
Ferrovial SE
AEX:FER
31.1
68%
0.5
CA
WSP Global Inc
TSX:WSP
16.6
42%
0.4
US
EMCOR Group Inc
NYSE:EME
14.7
60%
0.2
CN
China Railway Group Ltd
SSE:601390
10.7
40%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
V
Vestum AB (publ)
STO:VESTUM
Average EV/EBIT: 25.4
20.6
27%
0.8
IN
Larsen and Toubro Ltd
F:LTO
25.5
79%
0.3
IN
Larsen & Toubro Ltd
NSE:LT
25.3
79%
0.3
FR
Vinci SA
PAR:DG
9.1
25%
0.4
US
Quanta Services Inc
NYSE:PWR
42.7
84%
0.5
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7.4
22%
0.3
ES
Ferrovial SA
MAD:FER
47.5
106%
0.4
NL
Ferrovial SE
AEX:FER
47.8
106%
0.5
CA
WSP Global Inc
TSX:WSP
25.9
69%
0.4
US
EMCOR Group Inc
NYSE:EME
16.3
56%
0.3
CN
China Railway Group Ltd
SSE:601390
10.7
15%
0.7

See Also

Discover More
Back to Top