Wastbygg Gruppen AB (publ)
STO:WBGR B

Watchlist Manager
Wastbygg Gruppen AB (publ) Logo
Wastbygg Gruppen AB (publ)
STO:WBGR B
Watchlist
Price: 9.18 SEK -1.71% Market Closed
Market Cap: 465.9m SEK

Relative Value

The Relative Value of one WBGR B stock under the Base Case scenario is 118.11 SEK. Compared to the current market price of 9.18 SEK, Wastbygg Gruppen AB (publ) is Undervalued by 92%.

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.

WBGR B Relative Value
Base Case
118.11 SEK
Undervaluation 92%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
94
vs Industry
85
Median 3Y
0.4
Median 5Y
0.5
Industry
2.1
Forward
0.1
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-4.8
Industry
16.1
Forward
-3.4
vs History
10
vs Industry
23
Median 3Y
-2.1
Median 5Y
-2.5
Industry
9.7
vs History
vs Industry
Median 3Y
-7
Median 5Y
-7
Industry
12.9
vs History
94
vs Industry
57
Median 3Y
1.5
Median 5Y
1.7
Industry
1.6
vs History
94
vs Industry
81
Median 3Y
0.4
Median 5Y
0.6
Industry
3.1
Forward
0.2
vs History
46
vs Industry
33
Median 3Y
9.3
Median 5Y
8.5
Industry
6.5
vs History
vs Industry
Median 3Y
-6
Median 5Y
-4.3
Industry
10.6
Forward
-4.1
vs History
vs Industry
Median 3Y
-6
Median 5Y
-4.3
Industry
12.6
Forward
-3.5
vs History
10
vs Industry
18
Median 3Y
-2.3
Median 5Y
-2.7
Industry
10.5
vs History
5
vs Industry
7
Median 3Y
-2.4
Median 5Y
-3
Industry
11.5
vs History
92
vs Industry
62
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5

Multiples Across Competitors

WBGR B Competitors Multiples
Wastbygg Gruppen AB (publ) Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
465.9m SEK 0.1 -2.2 -3.5 -3.5
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
CA
Australian Goldfields Ltd
OTC:GRXXF
2.7T USD 0 -7 257 076.1 -7 257 072.6 -7 257 072.6
IN
SAB Industries Ltd
BSE:539112
9.7T INR 17 783.5 -14 936.9 162 976.5 172 010.5
US
GE Vernova LLC
NYSE:GEV
90.7B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
85.4B USD 248.2 2 838.5 2 412.6 2 497.1
NL
Nepi Rockcastle NV
JSE:NRP
80.9B Zac 0 0 0 0
US
Coupang Inc
F:788
36B EUR 1.3 255 40.1 79.8
US
CoreWeave Inc
NASDAQ:CRWV
29.1B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
22.7B CHF 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
389.8T IDR 8.8 37 22.8 22.8
P/S Multiple
Revenue Growth P/S to Growth
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average P/S: 3 608.4
0.1
4%
0
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
IN
S
SAB Industries Ltd
BSE:539112
17 783.5
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
8%
N/A
US
C
China Industrial Group Inc
OTC:CIND
248.2
N/A 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
P/E Multiple
Earnings Growth PEG
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average P/E: 1 043.5
Negative Multiple: -2.2
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: -7 257 076.1 N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -14 936.9 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
39%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 838.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
Coupang Inc
F:788
255
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
37
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average EV/EBITDA: 41 363
Negative Multiple: -3.5
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: -7 257 072.6 N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
162 976.5
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 412.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
8%
N/A
US
Coupang Inc
F:788
40.1
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
22.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average EV/EBIT: 43 652.6
Negative Multiple: -3.5
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: -7 257 072.6 N/A N/A
IN
S
SAB Industries Ltd
BSE:539112
172 010.5
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
78%
N/A
US
C
China Industrial Group Inc
OTC:CIND
2 497.1
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
Coupang Inc
F:788
79.8
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
22.8
N/A N/A