M

Marel hf
AEX:MAREL

Watchlist Manager
Marel hf
AEX:MAREL
Watchlist
Price: 4.43 EUR 1.84% Market Closed
Market Cap: 3.3B EUR

Relative Value

The Relative Value of one MAREL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 4.43 EUR, Marel hf 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.

MAREL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
39
Median 3Y
1.6
Median 5Y
1.9
Industry
1.7
Forward
1.9
vs History
1
vs Industry
1
Median 3Y
76.6
Median 5Y
46.1
Industry
21.6
Forward
41
vs History
23
vs Industry
18
Median 3Y
31.3
Median 5Y
25.6
Industry
14.7
vs History
vs Industry
1
Median 3Y
-44.1
Median 5Y
-37.4
Industry
20.7
vs History
44
vs Industry
26
Median 3Y
2.5
Median 5Y
3.1
Industry
1.9
vs History
44
vs Industry
34
Median 3Y
2
Median 5Y
2.4
Industry
1.7
Forward
2.3
vs History
44
vs Industry
42
Median 3Y
5.9
Median 5Y
6.7
Industry
6.3
vs History
15
vs Industry
22
Median 3Y
18.5
Median 5Y
19.6
Industry
12.4
Forward
16
vs History
1
vs Industry
11
Median 3Y
37.5
Median 5Y
33.7
Industry
16.5
Forward
26.5
vs History
23
vs Industry
14
Median 3Y
39.2
Median 5Y
33.5
Industry
14.9
vs History
11
vs Industry
7
Median 3Y
60.7
Median 5Y
37
Industry
18.2
vs History
41
vs Industry
34
Median 3Y
1.5
Median 5Y
1.8
Industry
1.4

Multiples Across Competitors

MAREL Competitors Multiples
Marel hf Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IS
Marel hf
AEX:MAREL
459.9B EUR 1.9 284 21.5 46.7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
91.9B USD 4.6 27.1 19.8 24.2
SE
Atlas Copco AB
STO:ATCO A
763.7B SEK 4.3 26.1 16.7 20.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
11.4T JPY 2.3 46.4 21.1 29.9
US
Illinois Tool Works Inc
NYSE:ITW
75.7B USD 4.8 22.5 18.5 20.3
CH
Schindler Holding AG
SIX:SCHP
31.3B CHF 2.8 33 19.8 25
US
Otis Worldwide Corp
NYSE:OTIS
39.4B USD 2.8 25.6 23.5 26
US
Barnes Group Inc
NYSE:B
36.9B USD 2.8 15.9 5.6 7.7
US
Ingersoll Rand Inc
NYSE:IR
35.1B USD 4.8 42.6 19.7 26.2
FI
Kone Oyj
OMXH:KNEBV
28.7B EUR 2.6 29.8 17.9 22.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IS
M
Marel hf
AEX:MAREL
Average EV/EBITDA: 15 636.8
21.5
19%
1.1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
19.8
8%
2.5
SE
Atlas Copco AB
STO:ATCO A
16.7
4%
4.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.1
12%
1.8
US
Illinois Tool Works Inc
NYSE:ITW
18.5
3%
6.2
CH
Schindler Holding AG
SIX:SCHP
19.8
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
23.5
8%
2.9
US
Barnes Group Inc
NYSE:B
5.6
16%
0.3
US
Ingersoll Rand Inc
NYSE:IR
19.7
9%
2.2
FI
K
Kone Oyj
OMXH:KNEBV
17.9
9%
2