Compagnie du Bois Sauvage SA (XBRU:COMB)

Watchlist Manager

Watchlist

Price: 221 EUR 2.79%

Market Cap: 360.3m EUR

Have any thoughts about
Compagnie du Bois Sauvage SA?

Write Note

Section:

Relative Value

The Relative Value of one COMB stock under the Base Case scenario is 308.62 EUR. Compared to the current market price of 221 EUR, Compagnie du Bois Sauvage SA is Undervalued by 28%.

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.

What is Relative Valuation?

How is Relative Value calculated?

COMB Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.2

P/S

vs History	98
vs Industry	68

Median 5Y

2.1

Industry

3.2

More Details

Negative

P/E

vs History
vs Industry	3

Median 5Y

6.2

Industry

15.1

More Details

6.7

P/OCF

vs History	93
vs Industry	30

Median 5Y

8.3

Industry

10.2

More Details

Negative

P/FCFE

vs History
vs Industry	14

Median 5Y

8.1

Industry

12.9

More Details

0.7

P/B

vs History	95
vs Industry	63

Median 5Y

0.9

Industry

1.3

More Details

1.2

EV/S

vs History	98
vs Industry	69

Median 5Y

2.5

Industry

4.8

More Details

2.3

EV/GP

vs History	98
vs Industry	61

Median 5Y

4.8

Industry

7.1

More Details

17.8

EV/EBITDA

vs History	14
vs Industry	55

Median 5Y

9.5

Industry

14.1

More Details

Negative

EV/EBIT

vs History
vs Industry	44

Median 5Y

9.8

Industry

14.6

More Details

6.6

EV/OCF

vs History	95
vs Industry	33

Median 5Y

8.9

Industry

12.6

More Details

8.8

EV/FCFF

vs History	84
vs Industry	24

Median 5Y

11.6

Industry

13.6

More Details

0.6

EV/IC

vs History	92
vs Industry	53

Median 5Y

0.8

Industry

0.9

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
BE		Compagnie du Bois Sauvage SA XBRU:COMB	365.4m EUR	1.2	-6.6	17.8	-27.3
US		Berkshire Hathaway Inc NYSE:BRK.A	1T USD	2.8	9.6	16.8	20.8
ZA	R	Remgro Ltd JSE:REM	86.1B Zac	0	0	0	0
SE		Investor AB STO:INVE B	914.1B SEK	11.9	5	43.6	43.6
NL		Exor NV AEX:EXO	20.5B EUR	0.9	1.2	6.2	8.8
SE		Industrivarden AB STO:INDU A	154.5B SEK	4.9	4.9	5	5
IN		Bajaj Holdings and Investment Ltd NSE:BAJAJHLDNG	1.2T INR	67.2	15.7	74.4	76
SE		L E Lundbergforetagen AB (publ) STO:LUND B	130.3B SEK	4.5	17.8	19.4	19.4
MC		HAL Trust AEX:HAL	10.5B EUR	0.8	11	6.6	6.6
BE		Groep Brussel Lambert NV XBRU:GBLB	8.4B EUR	0.8	2.8	7.4	11.3
SA		Kingdom Holding Company SJSC SAU:4280	29.6B SAR	11.6	21.6	33.7	47.4

				Revenue Growth
BE		Compagnie du Bois Sauvage SA XBRU:COMB	Average P/S: 10.7 1.2	N/A
US		Berkshire Hathaway Inc NYSE:BRK.A	2.8	9%
ZA	R	Remgro Ltd JSE:REM	Not Available	N/A
SE		Investor AB STO:INVE B	11.9	3%
NL		Exor NV AEX:EXO	0.9	N/A
SE		Industrivarden AB STO:INDU A	4.9	N/A
IN		Bajaj Holdings and Investment Ltd NSE:BAJAJHLDNG	67.2	N/A
SE		L E Lundbergforetagen AB (publ) STO:LUND B	4.5	N/A
MC		HAL Trust AEX:HAL	0.8	14%
BE		Groep Brussel Lambert NV XBRU:GBLB	0.8	-37%
SA		Kingdom Holding Company SJSC SAU:4280	11.6	4%

				Earnings Growth
BE		Compagnie du Bois Sauvage SA XBRU:COMB	Average P/E: 10 Negative Multiple: -6.6	N/A
US		Berkshire Hathaway Inc NYSE:BRK.A	9.6	-52%
ZA	R	Remgro Ltd JSE:REM	Not Available	-94%
SE		Investor AB STO:INVE B	5	-63%
NL		Exor NV AEX:EXO	1.2	-51%
SE		Industrivarden AB STO:INDU A	4.9	N/A
IN		Bajaj Holdings and Investment Ltd NSE:BAJAJHLDNG	15.7	N/A
SE		L E Lundbergforetagen AB (publ) STO:LUND B	17.8	N/A
MC		HAL Trust AEX:HAL	11	10%
BE		Groep Brussel Lambert NV XBRU:GBLB	2.8	-75%
SA		Kingdom Holding Company SJSC SAU:4280	21.6	68%

				EBITDA Growth
BE		Compagnie du Bois Sauvage SA XBRU:COMB	Average EV/EBITDA: 23.1 17.8	N/A
US		Berkshire Hathaway Inc NYSE:BRK.A	16.8	N/A
ZA	R	Remgro Ltd JSE:REM	Not Available	N/A
SE		Investor AB STO:INVE B	43.6	134%
NL		Exor NV AEX:EXO	6.2	N/A
SE		Industrivarden AB STO:INDU A	5	N/A
IN		Bajaj Holdings and Investment Ltd NSE:BAJAJHLDNG	74.4	N/A
SE		L E Lundbergforetagen AB (publ) STO:LUND B	19.4	N/A
MC		HAL Trust AEX:HAL	6.6	-5%
BE		Groep Brussel Lambert NV XBRU:GBLB	7.4	-25%
SA		Kingdom Holding Company SJSC SAU:4280	33.7	N/A

				EBIT Growth
BE		Compagnie du Bois Sauvage SA XBRU:COMB	Average EV/EBIT: 26.5 Negative Multiple: -27.3	N/A
US		Berkshire Hathaway Inc NYSE:BRK.A	20.8	N/A
ZA	R	Remgro Ltd JSE:REM	Not Available	N/A
SE		Investor AB STO:INVE B	43.6	207%
NL		Exor NV AEX:EXO	8.8	N/A
SE		Industrivarden AB STO:INDU A	5	N/A
IN		Bajaj Holdings and Investment Ltd NSE:BAJAJHLDNG	76	N/A
SE		L E Lundbergforetagen AB (publ) STO:LUND B	19.4	N/A
MC		HAL Trust AEX:HAL	6.6	4%
BE		Groep Brussel Lambert NV XBRU:GBLB	11.3	-78%
SA		Kingdom Holding Company SJSC SAU:4280	47.4	N/A

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

	Fubotv Inc NYSE:FUBO	US
	Bank of America Corp NYSE:BAC	US
	Palantir Technologies Inc NYSE:PLTR	US
C	C3.ai Inc NYSE:AI	US
	Uber Technologies Inc NYSE:UBER	US
	NIO Inc NYSE:NIO	CN
	Fluor Corp NYSE:FLR	US
	Jacobs Engineering Group Inc NYSE:J	US
	TopBuild Corp NYSE:BLD	US
	Abbott Laboratories NYSE:ABT	US
	Chevron Corp NYSE:CVX	US
	Occidental Petroleum Corp NYSE:OXY	US
	Matrix Service Co NASDAQ:MTRX	US
	Automatic Data Processing Inc NASDAQ:ADP	US
	Qualcomm Inc NASDAQ:QCOM	US
	Ambarella Inc NASDAQ:AMBA	US

Compagnie du Bois Sauvage SA
XBRU:COMB

Relative Value

Valuation Multiples

Multiples Across Competitors

COMB Competitors Multiples
Compagnie du Bois Sauvage SA Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	215 286
Price Target

Compagnie du Bois Sauvage SA XBRU:COMB

Relative Value

Valuation Multiples

Multiples Across Competitors

COMB Competitors Multiples Compagnie du Bois Sauvage SA Competitors

See Also

Company

Help

Tools

Stocks

Compagnie du Bois Sauvage SA
XBRU:COMB

COMB Competitors Multiples
Compagnie du Bois Sauvage SA Competitors