OKEY.L
O'Key Group SA
Price:
0.6
USD
Volume:
140,077
Luxembourg | Food & Staples Retailing
OKEY.L EV/EBITDA
317 %
Upside
As of 2025-05-15, the EV/EBITDA ratio of O'Key Group SA (OKEY.L) is 2.2. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. OKEY.L's latest enterprise value is 796 mil USD. OKEY.L's TTM EBITDA according to its financial statements is 29,200 mil RUB. Dividing these 2 quantities gives us the above OKEY.L EV/EBITDA ratio.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 4.6x - 5.5x | 5.2x |
| Forward EV/EBITDA multiples | 7.0x - 7.7x | 7.2x |
| Fair Price | 0.5 - 4.87 | 2.49 |
| Upside | -15.3% - 717.6% | 317.0% |
0.60 USD
Stock Price
2.49 USD
Fair Price
| (RUB in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (USD mil) | EV/EBITDA | EV/EBITDA | |
| O'Key Group SA | 160 | 2.2x | 7.2x |
| Metro AG | 2,177 | 5.5x | 6.1x |
| Carrefour SA | 10,742 | 0.5x | 7.1x |
| Etablissementen Franz Colruyt NV | 5,339 | 5.5x | 5.3x |
| CarrefourSA Carrefour Sabanci Ticaret Merkezi AS | 126 | 14.7x | 11.5x |
| Distribuidora Internacional de Alimentacion SA | 1,600 | 4.8x | 6.9x |
| Farmae SpA | 73 | 31.2x | 26.1x |
| Hagar hf | 898 | 10.7x | 9.5x |
| Lenta Plc | 974 | 4.3x | 4.8x |
| Tallinna Kaubamaja Grupp AS | 432 | 1.2x | 8.4x |
| Industry median | 5.2x | 7.2x | |
| (*) EBITDA | 29,200 | 9,065 | |
| Enterprise value | 150,378 | 64,812 | |
| (-) Net debt | 52,432 | 52,432 | |
| Equity value | 97,946 | 12,380 | |
| (/) Outstanding shares | 269 | 269 | |
| Fair price (RUB) | 364 | 46 | |
| Fair price (USD) | 4 | 1 | |