D

Dekuple
XBER:DLU

Watchlist Manager
Dekuple
XBER:DLU
Watchlist
Price: 27 EUR 1.5% Market Closed
Market Cap: 60.1m EUR

Relative Value

The Relative Value of one DLU stock under the Base Case scenario is 65.72 EUR. Compared to the current market price of 27 EUR, Dekuple is Undervalued by 59%.

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.

DLU Relative Value
Base Case
65.72 EUR
Undervaluation 59%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
80
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
Forward
0.2
vs History
12
vs Industry
42
Median 3Y
6.4
Median 5Y
5.4
Industry
17.1
Forward
8.2
vs History
30
vs Industry
53
Median 3Y
3.6
Median 5Y
2.9
Industry
11.1
vs History
4
vs Industry
36
Median 3Y
8.1
Median 5Y
2.2
Industry
15.3
vs History
58
vs Industry
32
Median 3Y
2.3
Median 5Y
2.3
Industry
1.8
vs History
41
vs Industry
77
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
Forward
0.3
vs History
38
vs Industry
76
Median 3Y
0.6
Median 5Y
0.5
Industry
3.5
vs History
20
vs Industry
53
Median 3Y
2.7
Median 5Y
2.4
Industry
8.8
Forward
2.9
vs History
9
vs Industry
46
Median 3Y
4.3
Median 5Y
3.4
Industry
12.4
Forward
4.4
vs History
9
vs Industry
53
Median 3Y
3.5
Median 5Y
2.7
Industry
10.4
vs History
4
vs Industry
45
Median 3Y
4.1
Median 5Y
3.1
Industry
12.5
vs History
80
vs Industry
57
Median 3Y
0.7
Median 5Y
0.7
Industry
1.5

Multiples Across Competitors

DLU Competitors Multiples
Dekuple Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Dekuple
XBER:DLU
60.1m EUR 0.3 7.2 2.9 5.2
FR
Publicis Groupe SA
PAR:PUB
22.3B EUR 1.3 12.8 7.4 9.8
US
Omnicom Group Inc
NYSE:OMC
24.8B USD 1.5 18.6 9.9 10.9
CN
Focus Media Information Technology Co Ltd
SZSE:002027
116.1B CNY 9.2 21.4 18.1 18.1
UK
Informa PLC
LSE:INF
11.8B GBP 3 161.3 11.9 18.5
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
72.9B CNY 1.1 -334.4 -337.3 -337.3
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
Leo Group Co Ltd
SZSE:002131
53.3B CNY 2.7 109 446.4 446.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
900.5B JPY 0.6 -3.5 4.4 6.5
US
NIQ Global Intelligence PLC
NYSE:NIQ
5.2B USD 0 0 0 0
P/E Multiple
Earnings Growth PEG
FR
D
Dekuple
XBER:DLU
Average P/E: 49.6
7.2
14%
0.5
FR
Publicis Groupe SA
PAR:PUB
12.8
9%
1.4
US
Omnicom Group Inc
NYSE:OMC
18.6
34%
0.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
21.4
9%
2.4
UK
Informa PLC
LSE:INF
161.3
43%
3.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -334.4 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
Leo Group Co Ltd
SZSE:002131
109
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.5 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
D
Dekuple
XBER:DLU
Average EV/EBITDA: 63.4
2.9
13%
0.2
FR
Publicis Groupe SA
PAR:PUB
7.4
3%
2.5
US
Omnicom Group Inc
NYSE:OMC
9.9
16%
0.6
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
18.1
16%
1.1
UK
Informa PLC
LSE:INF
11.9
11%
1.1
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -337.3 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
Leo Group Co Ltd
SZSE:002131
446.4
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.4
4%
1.1
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
21%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
D
Dekuple
XBER:DLU
Average EV/EBIT: 65.4
5.2
19%
0.3
FR
Publicis Groupe SA
PAR:PUB
9.8
5%
2
US
Omnicom Group Inc
NYSE:OMC
10.9
17%
0.6
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
18.1
9%
2
UK
Informa PLC
LSE:INF
18.5
22%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -337.3 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
Leo Group Co Ltd
SZSE:002131
446.4
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
JP
Dentsu Group Inc
TSE:4324
6.5
N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
157%
N/A