D

Develia SA
WSE:DVL

Watchlist Manager
Develia SA
WSE:DVL
Watchlist
Price: 5.68 PLN 2.34% Market Closed
Market Cap: 2.6B PLN
Have any thoughts about
Develia SA?
Write Note
Section:
 

Relative Value

The Relative Value of one DVL stock under the Base Case scenario is 6.86 PLN. Compared to the current market price of 5.68 PLN, Develia SA is Undervalued by 17%.

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.

DVL Relative Value
Base Case
6.86 PLN
Undervaluation 17%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
36
vs Industry
57
Median 3Y
1.1
Median 5Y
1.1
Industry
2.2
Forward
1.6
More Details
6.2
P/E
P/E
Price to Earnings
6.2
vs History
42
vs Industry
32
Median 3Y
6.3
Median 5Y
6.1
Industry
16.6
Forward
7.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
1
Median 3Y
8.8
Median 5Y
8.8
Industry
10.4
More Details
276.1
P/FCFE
P/FCFE
Price to FCFE
276.1
vs History
3
vs Industry
14
Median 3Y
7.8
Median 5Y
5.3
Industry
13.7
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
6
vs Industry
30
Median 3Y
1.1
Median 5Y
0.9
Industry
1.6
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
26
vs Industry
61
Median 3Y
1.1
Median 5Y
1.1
Industry
3.2
Forward
1.7
More Details
4.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.1
vs History
23
vs Industry
53
Median 3Y
3.4
Median 5Y
3.2
Industry
7.1
More Details
5.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.6
vs History
23
vs Industry
23
Median 3Y
4.4
Median 5Y
4.2
Industry
11.3
Forward
7.2
More Details
5.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
5.6
vs History
23
vs Industry
23
Median 3Y
4.4
Median 5Y
4.3
Industry
13.2
Forward
7.3
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
1
Median 3Y
7.8
Median 5Y
7.8
Industry
11.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
0
Median 3Y
8
Median 5Y
8
Industry
12.2
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
9
vs Industry
51
Median 3Y
0.7
Median 5Y
0.5
Industry
1.5
More Details

Multiples Across Competitors

DVL Competitors Multiples
Develia SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Develia SA
WSE:DVL
2.6B PLN 1.2 6.2 5.6 5.6
CA
Advance Lithium Corp
XTSX:AALI
559.6B CAD 0 -155 082.8 -862 467.7 -862 467.7
US
GE Vernova LLC
NYSE:GEV
94.8B USD 0 0 0 0
NL
Nepi Rockcastle NV
JSE:NRP
85B Zac 0 0 0 0
US
Coupang Inc
F:788
39.9B EUR 1.4 40.4 51.2 110
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
650.9T IDR 11.9 44.4 27.5 27.5
US
Reddit Inc
NYSE:RDDT
29.8B USD 26.7 -55.8 -47.2 -46
CH
Galderma Group AG
SIX:GALD
23B CHF 0 0 0 0
IN
Jio Financial Services Ltd
NSE:JIOFIN
1.9T INR 148 120.5 207.5 212.5
ZA
Fortress Real Estate Investments Ltd
JSE:FFB
21.3B Zac 0 0 0 0
ZA
Resilient Reit Ltd
JSE:RES
19.1B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
PL
D
Develia SA
WSE:DVL
Average P/S: 37.8
1.2
36%
0
CA
A
Advance Lithium Corp
XTSX:AALI
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-14%
N/A
US
Coupang Inc
F:788
1.4
71%
0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
11.9
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
26.7
167%
0.2
CH
G
Galderma Group AG
SIX:GALD
Not Available
41%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
148
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
16%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
32%
N/A
P/E Multiple
Earnings Growth P/E to Growth
PL
D
Develia SA
WSE:DVL
Average P/E: 52.9
6.2
56%
0.1
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -155 082.8 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-2%
N/A
US
Coupang Inc
F:788
40.4
8%
5.3
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
44.4
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -55.8 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available N/A N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
120.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
-53%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
-49%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
D
Develia SA
WSE:DVL
Average EV/EBITDA: 72.9
5.6
33%
0.2
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
29%
N/A
US
Coupang Inc
F:788
51.2
266%
0.2
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
27.5
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -47.2 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
64%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
207.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
69%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
69%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
D
Develia SA
WSE:DVL
Average EV/EBIT: 88.9
5.6
34%
0.2
CA
A
Advance Lithium Corp
XTSX:AALI
Negative Multiple: -862 467.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
44%
N/A
US
Coupang Inc
F:788
110
303%
0.4
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
27.5
N/A N/A
US
R
Reddit Inc
NYSE:RDDT
Negative Multiple: -46 N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
111%
N/A
IN
Jio Financial Services Ltd
NSE:JIOFIN
212.5
N/A N/A
ZA
F
Fortress Real Estate Investments Ltd
JSE:FFB
Not Available
69%
N/A
ZA
R
Resilient Reit Ltd
JSE:RES
Not Available
63%
N/A

See Also

Summary
DVL intrinsic value, competitors valuation, and company profile.
DCF Valuation
DVL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DVL stock valuation using valuation multiples.
Wall Street Estimates
DVL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DVL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.