I

Interwood Xylemboria ATENE
ATHEX:XYLEK

Watchlist Manager
Interwood Xylemboria ATENE
ATHEX:XYLEK
Watchlist
Price: 0.274 EUR 0.74% Market Closed
Market Cap: 12.8m EUR

Relative Value

The Relative Value of one XYLEK stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.274 EUR, Interwood Xylemboria ATENE 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.

XYLEK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
64
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
vs History
vs Industry
3
Median 3Y
5.2
Median 5Y
2.1
Industry
15.3
vs History
50
vs Industry
32
Median 3Y
4.9
Median 5Y
4.8
Industry
8.6
vs History
vs Industry
6
Median 3Y
-4.5
Median 5Y
-5.6
Industry
14.7
vs History
68
vs Industry
46
Median 3Y
1.1
Median 5Y
1.2
Industry
1.2
vs History
65
vs Industry
35
Median 3Y
1
Median 5Y
1
Industry
0.9
vs History
46
vs Industry
39
Median 3Y
4.2
Median 5Y
4.2
Industry
4.4
vs History
4
vs Industry
23
Median 3Y
13.4
Median 5Y
11.6
Industry
9.1
vs History
9
vs Industry
19
Median 3Y
17.9
Median 5Y
14.5
Industry
12.2
vs History
57
vs Industry
11
Median 3Y
15.4
Median 5Y
15.5
Industry
9.8
vs History
52
vs Industry
7
Median 3Y
19.5
Median 5Y
19.5
Industry
11.4
vs History
88
vs Industry
42
Median 3Y
0.9
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

XYLEK Competitors Multiples
Interwood Xylemboria ATENE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Interwood Xylemboria ATENE
ATHEX:XYLEK
12.4m EUR 0.3 -15.8 19.7 29.3
JP
Mitsubishi Corp
TSE:8058
13.5T JPY 0.7 16.9 21 46.7
JP
Itochu Corp
TSE:8001
13.4T JPY 0.9 14.3 14 23
JP
Mitsui & Co Ltd
TSE:8031
13.1T JPY 0.9 16.1 21.1 36.8
US
United Rentals Inc
NYSE:URI
52.8B USD 3.3 20.9 9.2 16.2
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.8 28.3 18.5 20.4
US
W W Grainger Inc
NYSE:GWW
48.8B USD 2.7 28.2 18.4 20.3
US
Fastenal Co
NASDAQ:FAST
47.7B USD 6 38.9 26.5 29.4
JP
Marubeni Corp
TSE:8002
7.1T JPY 0.9 13.9 14.6 22.5
US
Ferguson Enterprises Inc
NYSE:FERG
44.8B USD 1.4 22.9 15.7 17.8
JP
Sumitomo Corp
TSE:8053
6.5T JPY 0.9 10.7 14 22.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GR
I
Interwood Xylemboria ATENE
ATHEX:XYLEK
Average EV/EBITDA: 17.5
19.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
21
0%
N/A
JP
Itochu Corp
TSE:8001
14
5%
2.8
JP
Mitsui & Co Ltd
TSE:8031
21.1
4%
5.3
US
United Rentals Inc
NYSE:URI
9.2
7%
1.3
US
W
WW Grainger Inc
XMUN:GWW
18.5
6%
3.1
US
W W Grainger Inc
NYSE:GWW
18.4
6%
3.1
US
Fastenal Co
NASDAQ:FAST
26.5
10%
2.6
JP
Marubeni Corp
TSE:8002
14.6
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.7
8%
2
JP
Sumitomo Corp
TSE:8053
14
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
GR
I
Interwood Xylemboria ATENE
ATHEX:XYLEK
Average EV/EBIT: 25.9
29.3
N/A N/A
JP
Mitsubishi Corp
TSE:8058
46.7
N/A N/A
JP
Itochu Corp
TSE:8001
23
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.8
N/A N/A
US
United Rentals Inc
NYSE:URI
16.2
6%
2.7
US
W
WW Grainger Inc
XMUN:GWW
20.4
6%
3.4
US
W W Grainger Inc
NYSE:GWW
20.3
6%
3.4
US
Fastenal Co
NASDAQ:FAST
29.4
11%
2.7
JP
Marubeni Corp
TSE:8002
22.5
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.8
10%
1.8
JP
Sumitomo Corp
TSE:8053
22.2
N/A N/A