Wastbygg Gruppen AB (publ)
STO:WBGR B

Watchlist Manager
Wastbygg Gruppen AB (publ) Logo
Wastbygg Gruppen AB (publ)
STO:WBGR B
Watchlist
Price: 9.64 SEK 3.88%
Market Cap: 489.2m SEK

Relative Value

The Relative Value of one WBGR B stock under the Base Case scenario is 117.47 SEK. Compared to the current market price of 9.64 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
117.47 SEK
Undervaluation 92%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
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
-3.5
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
96
vs Industry
57
Median 3Y
1.5
Median 5Y
1.7
Industry
1.6
vs History
96
vs Industry
81
Median 3Y
0.4
Median 5Y
0.6
Industry
3.1
Forward
0.2
vs History
47
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
94
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
471m SEK 0.1 -2.3 -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 -7 302 474.3 -7 302 470.7 -7 302 470.7
US
GE Vernova LLC
NYSE:GEV
83.6B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
79.9B Zac 0 0 0 0
US
Coupang Inc
F:788
37.3B EUR 1.3 262.3 41.4 82.5
CH
Galderma Group AG
SIX:GALD
22.4B CHF 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
389.8T IDR 8.9 37 22.8 22.8
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
19.8B Zac 0 0 0 0
US
Reddit Inc
NYSE:RDDT
19.4B USD 14.9 -40.1 -32.3 -31.4
ZA
Resilient Reit Ltd
JSE:RES
18.8B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average P/S: 6.3
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
US
G
GE Vernova LLC
NYSE:GEV
Not Available
8%
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
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
8.9
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
3%
N/A
US
R
Reddit Inc
NYSE:RDDT
14.9
33%
0.5
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
10%
N/A
P/E Multiple
Earnings Growth PEG
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average P/E: 149.7
Negative Multiple: -2.3
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: -7 302 474.3 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
39%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
Coupang Inc
F:788
262.3
139%
1.9
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
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-21%
N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -40.1 N/A N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
-20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average EV/EBITDA: 32.1
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: -7 302 470.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
8%
N/A
US
Coupang Inc
F:788
41.4
62%
0.7
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
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
19%
N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -32.3 N/A N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
18%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Wastbygg Gruppen AB (publ)
STO:WBGR B
Average EV/EBIT: 52.7
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: -7 302 470.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
78%
N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
7%
N/A
US
Coupang Inc
F:788
82.5
89%
0.9
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
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
19%
N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -31.4 N/A N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
18%
N/A