V

Vestum AB (publ)
STO:VESTUM

Watchlist Manager
Vestum AB (publ)
STO:VESTUM
Watchlist
Price: 11.14 SEK 5.89% Market Closed
Market Cap: 4.2B SEK

Relative Value

The Relative Value of one VESTUM stock under the Base Case scenario is 18.99 SEK. Compared to the current market price of 11.14 SEK, Vestum AB (publ) is Undervalued by 41%.

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
18.99 SEK
Undervaluation 41%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
42
Median 3Y
0.8
Median 5Y
0.9
Industry
0.8
Forward
1
vs History
vs Industry
6
Median 3Y
-5.2
Median 5Y
-6.4
Industry
14.4
Forward
52.5
vs History
53
vs Industry
37
Median 3Y
8.2
Median 5Y
8.1
Industry
8.4
vs History
vs Industry
32
Median 3Y
-9.6
Median 5Y
-10.8
Industry
12.3
vs History
47
vs Industry
52
Median 3Y
1
Median 5Y
1
Industry
1.2
vs History
44
vs Industry
35
Median 3Y
1.2
Median 5Y
1.3
Industry
1
Forward
1.4
vs History
38
vs Industry
58
Median 3Y
2.9
Median 5Y
2.8
Industry
5
vs History
22
vs Industry
7
Median 3Y
20.5
Median 5Y
18.9
Industry
9.1
Forward
8.5
vs History
22
vs Industry
10
Median 3Y
20.5
Median 5Y
18.9
Industry
11.5
Forward
27.5
vs History
53
vs Industry
29
Median 3Y
11.8
Median 5Y
11.8
Industry
9.6
vs History
49
vs Industry
27
Median 3Y
13
Median 5Y
12.4
Industry
12.3
vs History
63
vs Industry
45
Median 3Y
0.8
Median 5Y
0.9
Industry
0.8

Multiples Across Competitors

VESTUM Competitors Multiples
Vestum AB (publ) Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Vestum AB (publ)
STO:VESTUM
4.2B SEK 1 -21.3 36.7 36.7
FR
Vinci SA
PAR:DG
68B EUR 0.9 14 6.7 9.8
IN
Larsen & Toubro Ltd
NSE:LT
4.5T INR 1.8 32.3 19 22.5
IN
Larsen and Toubro Ltd
F:LTO
46.5B EUR 1.8 32.4 19 22.6
US
Quanta Services Inc
NYSE:PWR
42.1B USD 1.8 46.5 21.8 34.4
ES
Ferrovial SA
MAD:FER
30.5B EUR 3.3 9.4 27.7 41.3
NL
Ferrovial SE
AEX:FER
30.5B EUR 3.3 9.4 27.8 41.4
CN
China State Construction Engineering Corp Ltd
SSE:601668
229.7B CNY 0.1 4.6 7.2 7.2
CA
WSP Global Inc
TSX:WSP
31.7B CAD 2 46.5 16.8 24.7
CN
China Communications Construction Co Ltd
SSE:601800
151.1B CNY 0.2 6.8 15.8 15.8
CN
China Railway Group Ltd
SSE:601390
139.2B CNY 0.1 5.2 9.5 9.5