A

Auto Partner SA
WSE:APR

Watchlist Manager
Auto Partner SA
WSE:APR
Watchlist
Price: 19.76 PLN -1.1%
Market Cap: 2.6B PLN
Have any thoughts about
Auto Partner SA?
Write Note

Relative Value

The Relative Value of one APR stock under the Base Case scenario is 33.52 PLN. Compared to the current market price of 19.76 PLN, Auto Partner SA 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.

APR Relative Value
Base Case
33.52 PLN
Undervaluation 41%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
34
Median 3Y
0.8
Median 5Y
0.7
Industry
0.6
Forward
0.6
vs History
25
vs Industry
39
Median 3Y
12.2
Median 5Y
10.6
Industry
16.9
Forward
11.5
vs History
23
vs Industry
17
Median 3Y
16.2
Median 5Y
15.7
Industry
8
vs History
69
vs Industry
5
Median 3Y
52.8
Median 5Y
57.8
Industry
15.7
vs History
65
vs Industry
23
Median 3Y
2.7
Median 5Y
2.6
Industry
1.6
vs History
63
vs Industry
35
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7
Forward
0.6
vs History
58
vs Industry
31
Median 3Y
2.9
Median 5Y
2.8
Industry
2.3
vs History
22
vs Industry
33
Median 3Y
8.5
Median 5Y
7.5
Industry
8.6
Forward
7.8
vs History
19
vs Industry
41
Median 3Y
9.6
Median 5Y
8.6
Industry
12.9
Forward
9
vs History
23
vs Industry
18
Median 3Y
17.2
Median 5Y
16.4
Industry
9.2
vs History
19
vs Industry
18
Median 3Y
20.4
Median 5Y
19.4
Industry
12.9
vs History
52
vs Industry
21
Median 3Y
1.9
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

APR Competitors Multiples
Auto Partner SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Auto Partner SA
WSE:APR
2.6B PLN 0.6 13 8.8 10.6
US
O'Reilly Automotive Inc
NASDAQ:ORLY
69.7B USD 4.2 29.2 20.4 23.2
US
Autozone Inc
NYSE:AZO
55.9B USD 3 21.2 15 17.2
US
Carvana Co
NYSE:CVNA
40.9B USD 3.3 2 403.2 54.1 86.2
ZA
Motus Holdings Ltd
JSE:MTH
20B Zac 0 0 0 0
US
Carmax Inc
NYSE:KMX
12.6B USD 0.5 27.4 68.3 188.2
TW
Hotai Motor Co Ltd
TWSE:2207
339.3B TWD 1.4 16.6 27.3 73.7
US
Penske Automotive Group Inc
NYSE:PAG
10.2B USD 0.3 11.7 11 12.3
ZA
Super Group Ltd
JSE:SPG
10.1B Zac 0 0 0 0
US
Murphy Usa Inc
NYSE:MUSA
10B USD 0.5 19.6 11.8 15.4
US
Lithia Motors Inc
NYSE:LAD
9.3B USD 0.3 11.6 12.2 14.4
P/E Multiple
Earnings Growth PEG
PL
A
Auto Partner SA
WSE:APR
Average P/E: 283.7
13
14%
0.9
US
O'Reilly Automotive Inc
NASDAQ:ORLY
29.2
8%
3.7
US
Autozone Inc
NYSE:AZO
21.2
7%
3
US
Carvana Co
NYSE:CVNA
2 403.2
27%
89
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
18%
N/A
US
Carmax Inc
NYSE:KMX
27.4
17%
1.6
TW
Hotai Motor Co Ltd
TWSE:2207
16.6
0%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.7
-3%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
3%
N/A
US
Murphy Usa Inc
NYSE:MUSA
19.6
3%
6.5
US
Lithia Motors Inc
NYSE:LAD
11.6
4%
2.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
A
Auto Partner SA
WSE:APR
Average EV/EBITDA: 25.4
8.8
18%
0.5
US
O'Reilly Automotive Inc
NASDAQ:ORLY
20.4
6%
3.4
US
Autozone Inc
NYSE:AZO
15
5%
3
US
Carvana Co
NYSE:CVNA
54.1
96%
0.6
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
21%
N/A
US
Carmax Inc
NYSE:KMX
68.3
36%
1.9
TW
Hotai Motor Co Ltd
TWSE:2207
27.3
25%
1.1
US
Penske Automotive Group Inc
NYSE:PAG
11
-1%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
US
Murphy Usa Inc
NYSE:MUSA
11.8
3%
3.9
US
Lithia Motors Inc
NYSE:LAD
12.2
3%
4.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
A
Auto Partner SA
WSE:APR
Average EV/EBIT: 49
10.6
17%
0.6
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.2
6%
3.9
US
Autozone Inc
NYSE:AZO
17.2
5%
3.4
US
Carvana Co
NYSE:CVNA
86.2
N/A N/A
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Carmax Inc
NYSE:KMX
188.2
61%
3.1
TW
Hotai Motor Co Ltd
TWSE:2207
73.7
40%
1.8
US
Penske Automotive Group Inc
NYSE:PAG
12.3
-2%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
US
Murphy Usa Inc
NYSE:MUSA
15.4
1%
15.4
US
Lithia Motors Inc
NYSE:LAD
14.4
4%
3.6