NX Filtration NV
AEX:NXFIL

Watchlist Manager
NX Filtration NV Logo
NX Filtration NV
AEX:NXFIL
Watchlist
Price: 2.76 EUR -1.78% Market Closed
Market Cap: 160.2m EUR

Relative Value

The Relative Value of one NXFIL stock under the Base Case scenario is 1.44 EUR. Compared to the current market price of 2.76 EUR, NX Filtration NV is Overvalued by 48%.

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.

NXFIL Relative Value
Base Case
1.44 EUR
Overvaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
2
Median 3Y
29.7
Median 5Y
30.5
Industry
1.8
Forward
9.1
vs History
vs Industry
Median 3Y
-10.5
Median 5Y
-41.3
Industry
22.6
Forward
-6.7
vs History
vs Industry
Median 3Y
-18
Median 5Y
-27.3
Industry
15.2
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-11.7
Industry
21.7
vs History
85
vs Industry
51
Median 3Y
2
Median 5Y
2.7
Industry
2
vs History
80
vs Industry
2
Median 3Y
24.6
Median 5Y
25.5
Industry
1.9
Forward
8.4
vs History
60
vs Industry
11
Median 3Y
28.8
Median 5Y
29.3
Industry
6.7
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-28.1
Industry
13
Forward
-10
vs History
vs Industry
Median 3Y
-12.4
Median 5Y
-22.9
Industry
17.4
Forward
-5.9
vs History
vs Industry
Median 3Y
-13.8
Median 5Y
-22.9
Industry
15.4
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-9.2
Industry
19.3
vs History
87
vs Industry
37
Median 3Y
2.4
Median 5Y
4.2
Industry
1.5

Multiples Across Competitors

NXFIL Competitors Multiples
NX Filtration NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
NX Filtration NV
AEX:NXFIL
160.1m EUR 15.2 -5.7 -8.2 -5.2
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
110.3B USD 5.5 30.3 22.7 27.5
SE
Atlas Copco AB
STO:ATCO A
798.6B SEK 4.7 28.9 18.5 23.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
13T JPY 2.6 51.9 22.9 32
US
Barnes Group Inc
NYSE:B
75.5B USD 5.2 21.1 9 11.5
US
Illinois Tool Works Inc
NYSE:ITW
72.6B USD 4.6 24 17.7 19.4
CH
Schindler Holding AG
SIX:SCHP
31.8B CHF 2.9 32.2 18.6 23.2
SE
Sandvik AB
STO:SAND
370.9B SEK 3.1 25.1 14.3 19.6
FI
Kone Oyj
OMXH:KNEBV
31.3B EUR 2.8 32.9 19.1 23.7
JP
Fanuc Corp
TSE:6954
5.3T JPY 6.5 33.8 21.7 27.7
P/E Multiple
Earnings Growth PEG
NL
NX Filtration NV
AEX:NXFIL
Average P/E: 36 395.1
Negative Multiple: -5.7
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
363 670.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
30.3
10%
3
SE
Atlas Copco AB
STO:ATCO A
28.9
3%
9.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
51.9
20%
2.6
US
Barnes Group Inc
NYSE:B
21.1
43%
0.5
US
Illinois Tool Works Inc
NYSE:ITW
24
1%
24
CH
Schindler Holding AG
SIX:SCHP
32.2
10%
3.2
SE
Sandvik AB
STO:SAND
25.1
18%
1.4
FI
K
Kone Oyj
OMXH:KNEBV
32.9
7%
4.7
JP
Fanuc Corp
TSE:6954
33.8
11%
3.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
NX Filtration NV
AEX:NXFIL
Average EV/EBITDA: 17 198.5
Negative Multiple: -8.2
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.7
11%
2.1
SE
Atlas Copco AB
STO:ATCO A
18.5
3%
6.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.9
18%
1.3
US
Barnes Group Inc
NYSE:B
9
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
17.7
4%
4.4
CH
Schindler Holding AG
SIX:SCHP
18.6
8%
2.3
SE
Sandvik AB
STO:SAND
14.3
5%
2.9
FI
K
Kone Oyj
OMXH:KNEBV
19.1
9%
2.1
JP
Fanuc Corp
TSE:6954
21.7
10%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
NX Filtration NV
AEX:NXFIL
Average EV/EBIT: 21 037.7
Negative Multiple: -5.2
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
27.5
15%
1.8
SE
Atlas Copco AB
STO:ATCO A
23.3
3%
7.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
32
N/A N/A
US
Barnes Group Inc
NYSE:B
11.5
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.4
4%
4.8
CH
Schindler Holding AG
SIX:SCHP
23.2
10%
2.3
SE
Sandvik AB
STO:SAND
19.6
8%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
23.7
10%
2.4
JP
Fanuc Corp
TSE:6954
27.7
N/A N/A