V

VIMAB Group AB (publ)
STO:VIMAB

Watchlist Manager
VIMAB Group AB (publ)
STO:VIMAB
Watchlist
Price: 10.4 SEK 7.77% Market Closed
Market Cap: 248.6m SEK
Have any thoughts about
VIMAB Group AB (publ)?
Write Note

Relative Value

The Relative Value of one VIMAB stock under the Base Case scenario is 9.04 SEK. Compared to the current market price of 10.4 SEK, VIMAB Group AB (publ) is Overvalued by 13%.

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.

VIMAB Relative Value
Base Case
9.04 SEK
Overvaluation 13%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
77
Median 3Y
0.5
Median 5Y
0.1
Industry
1.3
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-46.5
Industry
19
vs History
4
vs Industry
Median 3Y
7.6
Median 5Y
-238.5
Industry
13.4
vs History
4
vs Industry
Median 3Y
7.2
Median 5Y
-238.5
Industry
18.3
vs History
14
vs Industry
32
Median 3Y
2.7
Median 5Y
1.3
Industry
2.4
vs History
22
vs Industry
65
Median 3Y
0.7
Median 5Y
-0.3
Industry
1.3
vs History
34
vs Industry
76
Median 3Y
1
Median 5Y
0
Industry
3.3
vs History
6
vs Industry
28
Median 3Y
8.4
Median 5Y
-224.6
Industry
10.4
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-25.6
Industry
12.7
vs History
1
vs Industry
Median 3Y
9.7
Median 5Y
-325.8
Industry
12.6
vs History
6
vs Industry
Median 3Y
-1.1
Median 5Y
-325.8
Industry
14.7
vs History
25
vs Industry
63
Median 3Y
1
Median 5Y
0.8
Industry
1.7

Multiples Across Competitors

VIMAB Competitors Multiples
VIMAB Group 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
VIMAB Group AB (publ)
STO:VIMAB
248.6m SEK 0.7 -6.4 59 -10.6
UK
Relx PLC
LSE:REL
67.4B GBP 7.2 35.6 20.4 26.2
CA
Thomson Reuters Corp
TSX:TRI
105.5B CAD 10.3 32 26.9 38.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 8.5 32.7 24.3 36.4
IE
Experian PLC
LSE:EXPN
31.8B GBP 5.6 33.3 146.1 206.4
NL
Wolters Kluwer NV
AEX:WKL
37.9B EUR 6.6 36.5 22.1 29.4
US
Verisk Analytics Inc
NASDAQ:VRSK
39.2B USD 13.9 42.5 27.4 34.7
US
Equifax Inc
NYSE:EFX
32.1B USD 5.7 57 21.9 36.4
US
CoStar Group Inc
NASDAQ:CSGP
29.6B USD 11.1 169.3 150.7 752.3
US
Leidos Holdings Inc
NYSE:LDOS
19.3B USD 1.2 16.1 10.8 12.6
CH
SGS SA
SIX:SGSN
17.1B CHF 2.6 31.3 22.8 22.8
P/S Multiple
Revenue Growth P/S to Growth
SE
V
VIMAB Group AB (publ)
STO:VIMAB
Average P/S: 6.7
0.7
N/A N/A
UK
Relx PLC
LSE:REL
7.2
21%
0.4
CA
Thomson Reuters Corp
TSX:TRI
10.3
21%
0.5
UK
I
IHS Markit Ltd
F:0M3
8.5
N/A N/A
IE
Experian PLC
LSE:EXPN
5.6
28%
0.2
NL
Wolters Kluwer NV
AEX:WKL
6.6
21%
0.3
US
Verisk Analytics Inc
NASDAQ:VRSK
13.9
26%
0.5
US
Equifax Inc
NYSE:EFX
5.7
37%
0.2
US
CoStar Group Inc
NASDAQ:CSGP
11.1
48%
0.2
US
Leidos Holdings Inc
NYSE:LDOS
1.2
16%
0.1
CH
SGS SA
SIX:SGSN
2.6
17%
0.2
P/E Multiple
Earnings Growth P/E to Growth
SE
V
VIMAB Group AB (publ)
STO:VIMAB
Average P/E: 48.6
Negative Multiple: -6.4
N/A N/A
UK
Relx PLC
LSE:REL
35.6
55%
0.6
CA
Thomson Reuters Corp
TSX:TRI
32
-23%
N/A
UK
I
IHS Markit Ltd
F:0M3
32.7
N/A N/A
IE
Experian PLC
LSE:EXPN
33.3
54%
0.6
NL
Wolters Kluwer NV
AEX:WKL
36.5
35%
1
US
Verisk Analytics Inc
NASDAQ:VRSK
42.5
90%
0.5
US
Equifax Inc
NYSE:EFX
57
163%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
169.3
100%
1.7
US
Leidos Holdings Inc
NYSE:LDOS
16.1
683%
0
CH
SGS SA
SIX:SGSN
31.3
49%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
V
VIMAB Group AB (publ)
STO:VIMAB
Average EV/EBITDA: 48.4
59
N/A N/A
UK
Relx PLC
LSE:REL
20.4
27%
0.8
CA
Thomson Reuters Corp
TSX:TRI
26.9
22%
1.2
UK
I
IHS Markit Ltd
F:0M3
24.3
N/A N/A
IE
Experian PLC
LSE:EXPN
146.1
33%
4.4
NL
Wolters Kluwer NV
AEX:WKL
22.1
27%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
27.4
34%
0.8
US
Equifax Inc
NYSE:EFX
21.9
67%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
150.7
123%
1.2
US
Leidos Holdings Inc
NYSE:LDOS
10.8
40%
0.3
CH
SGS SA
SIX:SGSN
22.8
30%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
V
VIMAB Group AB (publ)
STO:VIMAB
Average EV/EBIT: 119.5
Negative Multiple: -10.6
N/A N/A
UK
Relx PLC
LSE:REL
26.2
42%
0.6
CA
Thomson Reuters Corp
TSX:TRI
38.1
27%
1.4
UK
I
IHS Markit Ltd
F:0M3
36.4
N/A N/A
IE
Experian PLC
LSE:EXPN
206.4
52%
4
NL
Wolters Kluwer NV
AEX:WKL
29.4
36%
0.8
US
Verisk Analytics Inc
NASDAQ:VRSK
34.7
38%
0.9
US
Equifax Inc
NYSE:EFX
36.4
105%
0.3
US
CoStar Group Inc
NASDAQ:CSGP
752.3
126%
6
US
Leidos Holdings Inc
NYSE:LDOS
12.6
63%
0.2
CH
SGS SA
SIX:SGSN
22.8
37%
0.6

See Also

Discover More
Back to Top