HAL Trust
AEX:HAL

Watchlist Manager
HAL Trust Logo
HAL Trust
AEX:HAL
Watchlist
Price: 121.8 EUR 0.5% Market Closed
Market Cap: 11B EUR

Relative Value

The Relative Value of one HAL stock under the Base Case scenario is 230.17 EUR. Compared to the current market price of 121.8 EUR, HAL Trust is Undervalued by 47%.

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.

HAL Relative Value
Base Case
230.17 EUR
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
77
Median 3Y
0.9
Median 5Y
1.2
Industry
3.1
Forward
0.8
vs History
60
vs Industry
39
Median 3Y
9
Median 5Y
10.6
Industry
15
Forward
8.3
vs History
76
vs Industry
40
Median 3Y
4.8
Median 5Y
5.1
Industry
9.9
vs History
58
vs Industry
17
Median 3Y
10.6
Median 5Y
13.4
Industry
12.5
vs History
76
vs Industry
59
Median 3Y
0.8
Median 5Y
0.8
Industry
1.3
vs History
60
vs Industry
76
Median 3Y
0.8
Median 5Y
1
Industry
4.7
Forward
0.8
vs History
60
vs Industry
73
Median 3Y
1.5
Median 5Y
2
Industry
6.9
vs History
79
vs Industry
50
Median 3Y
6.3
Median 5Y
6.8
Industry
13.9
Forward
3.4
vs History
63
vs Industry
47
Median 3Y
7.2
Median 5Y
13.6
Industry
14.2
Forward
6
vs History
71
vs Industry
45
Median 3Y
4.4
Median 5Y
5.4
Industry
12.1
vs History
69
vs Industry
37
Median 3Y
11
Median 5Y
11.7
Industry
13
vs History
58
vs Industry
63
Median 3Y
0.5
Median 5Y
0.5
Industry
1

Multiples Across Competitors

HAL Competitors Multiples
HAL Trust Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MC
HAL Trust
AEX:HAL
11B EUR 0.9 9.1 3.9 7.3
US
Berkshire Hathaway Inc
NYSE:BRK.A
1.1T USD 2.9 13.1 15.9 19.4
SE
Investor AB
STO:INVE B
850.6B SEK 11.3 19.7 45.8 45.8
ZA
Remgro Ltd
JSE:REM
87B Zac 0 0 0 0
NL
Exor NV
AEX:EXO
17.5B EUR 1.1 1.2 1.3 1.3
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
1.6T INR 227.3 23.9 309.1 331.4
SE
Industrivarden AB
STO:INDU A
148.2B SEK 35.5 38.1 37.5 37.5
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
117.2B SEK 4 22.9 19.6 19.6
BE
Groep Brussel Lambert NV
XBRU:GBLB
9.1B EUR 1.4 68.6 13.3 33.5
BE
Sofina SA
XBRU:SOF
8.5B EUR 6 6.2 6.2 6.2
SA
Kingdom Holding Company SJSC
SAU:4280
29.6B SAR 11.5 20.1 27.2 31.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MC
HAL Trust
AEX:HAL
Average EV/EBITDA: 48
3.9
6%
0.6
US
Berkshire Hathaway Inc
NYSE:BRK.A
15.9
N/A N/A
SE
Investor AB
STO:INVE B
45.8
35%
1.3
ZA
R
Remgro Ltd
JSE:REM
Not Available
11%
N/A
NL
Exor NV
AEX:EXO
1.3
N/A N/A
IN
Bajaj Holdings and Investment Ltd
NSE:BAJAJHLDNG
309.1
N/A N/A
SE
Industrivarden AB
STO:INDU A
37.5
N/A N/A
SE
L E Lundbergforetagen AB (publ)
STO:LUND B
19.6
N/A N/A
BE
Groep Brussel Lambert NV
XBRU:GBLB
13.3
9%
1.5
BE
Sofina SA
XBRU:SOF
6.2
N/A N/A
SA
Kingdom Holding Company SJSC
SAU:4280
27.2
N/A N/A