LOOMIS Relative Valuation - Loomis AB

Watchlist Manager

Watchlist

Price: 419.8 SEK -0.52% Market Closed

Market Cap: kr28.8B

Relative Value

The Relative Value of one LOOMIS stock under the Base Case scenario is hidden SEK. Compared to the current market price of 419.8 SEK, Loomis AB is hidden .

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?

LOOMIS Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View 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
SE	Loomis AB STO:LOOMIS	28.2B SEK	0.9	17.6	4.6	8.7
JP	Secom Co Ltd TSE:9735	2.8T JPY	2.3	26.2	9.6	14.6
UK	Verisure PLC STO:VSURE	8.6B EUR	2.3	-33.3	8.9	45
SE	Securitas AB STO:SECU B	90B SEK	0.6	17.5	7.8	11
US	Brinks Co NYSE:BCO	4.5B USD	0.9	26.2	8.8	13.8
JP	Sohgo Security Services Co Ltd TSE:2331	596.8B JPY	1	17.9	6.4	9.6
US	Geo Group Inc NYSE:GEO	2B USD	0.8	7.8	8.3	12.1
KR	S1 Corp KRX:012750	2.8T KRW	1	15.5	4.9	8.6
US	CoreCivic Inc NYSE:CXW	1.8B USD	0.8	15.6	8.4	13.3
AU	Threat Protect Australia Ltd ASX:TPS	2.3B AUD	91.4	-148.7	-862.7	-862.7
ES	Prosegur Compania de Seguridad SA MAD:PSG	1.4B EUR	0.3	11.6	3.2	5.5

			Revenue Growth	P/S to Growth
SE	Loomis AB STO:LOOMIS	Average P/S: 9.3 0.9	2%	0.5
JP	Secom Co Ltd TSE:9735	2.3	4%	0.6
UK	Verisure PLC STO:VSURE	2.3	10%	0.2
SE	Securitas AB STO:SECU B	0.6	1%	0.6
US	Brinks Co NYSE:BCO	0.9	6%	0.1
JP	Sohgo Security Services Co Ltd TSE:2331	1	5%	0.2
US	Geo Group Inc NYSE:GEO	0.8	N/A	N/A
KR	S1 Corp KRX:012750	1	5%	0.2
US	CoreCivic Inc NYSE:CXW	0.8	N/A	N/A
AU	Threat Protect Australia Ltd ASX:TPS	91.4	N/A	N/A
ES	Prosegur Compania de Seguridad SA MAD:PSG	0.3	5%	0.1

			Earnings Growth	PEG
SE	Loomis AB STO:LOOMIS	Average P/E: 17.3 17.6	23%	0.8
JP	Secom Co Ltd TSE:9735	26.2	9%	2.9
UK	Verisure PLC STO:VSURE	Negative Multiple: -33.3	N/A	N/A
SE	Securitas AB STO:SECU B	17.5	17%	1
US	Brinks Co NYSE:BCO	26.2	40%	0.7
JP	Sohgo Security Services Co Ltd TSE:2331	17.9	15%	1.2
US	Geo Group Inc NYSE:GEO	7.8	N/A	N/A
KR	S1 Corp KRX:012750	15.5	8%	1.9
US	CoreCivic Inc NYSE:CXW	15.6	N/A	N/A
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -148.7	N/A	N/A
ES	Prosegur Compania de Seguridad SA MAD:PSG	11.6	10%	1.2

			EBITDA Growth	EV/EBITDA to Growth
SE	Loomis AB STO:LOOMIS	Average EV/EBITDA: 7.1 4.6	4%	1.2
JP	Secom Co Ltd TSE:9735	9.6	5%	1.9
UK	Verisure PLC STO:VSURE	8.9	16%	0.6
SE	Securitas AB STO:SECU B	7.8	3%	2.6
US	Brinks Co NYSE:BCO	8.8	16%	0.6
JP	Sohgo Security Services Co Ltd TSE:2331	6.4	8%	0.8
US	Geo Group Inc NYSE:GEO	8.3	N/A	N/A
KR	S1 Corp KRX:012750	4.9	1%	4.9
US	CoreCivic Inc NYSE:CXW	8.4	N/A	N/A
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -862.7	N/A	N/A
ES	Prosegur Compania de Seguridad SA MAD:PSG	3.2	5%	0.6

			EBIT Growth	EV/EBIT to Growth
SE	Loomis AB STO:LOOMIS	Average EV/EBIT: 14.2 8.7	6%	1.4
JP	Secom Co Ltd TSE:9735	14.6	N/A	N/A
UK	Verisure PLC STO:VSURE	45	60%	0.8
SE	Securitas AB STO:SECU B	11	5%	2.2
US	Brinks Co NYSE:BCO	13.8	24%	0.6
JP	Sohgo Security Services Co Ltd TSE:2331	9.6	N/A	N/A
US	Geo Group Inc NYSE:GEO	12.1	N/A	N/A
KR	S1 Corp KRX:012750	8.6	8%	1.1
US	CoreCivic Inc NYSE:CXW	13.3	N/A	N/A
AU	Threat Protect Australia Ltd ASX:TPS	Negative Multiple: -862.7	N/A	N/A
ES	Prosegur Compania de Seguridad SA MAD:PSG	5.5	8%	0.7

Loomis AB
STO:LOOMIS

Relative Value

Valuation Multiples

Multiples Across Competitors

LOOMIS Competitors Multiples
Loomis AB Competitors

See Also

Company

Help

Tools

Stocks

Loomis AB STO:LOOMIS

Relative Value

Valuation Multiples

Multiples Across Competitors

LOOMIS Competitors Multiples Loomis AB Competitors

See Also

Company

Help

Tools

Stocks

Loomis AB
STO:LOOMIS

LOOMIS Competitors Multiples
Loomis AB Competitors