FLSmidth & Co A/S
CSE:FLS

Watchlist Manager
FLSmidth & Co A/S Logo
FLSmidth & Co A/S
CSE:FLS
Watchlist
Price: 571 DKK 3.07% Market Closed
Market Cap: kr32.9B

Relative Value

The Relative Value of one FLS stock under the Base Case scenario is 361.87 DKK. Compared to the current market price of 571 DKK, FLSmidth & Co A/S is Overvalued by 37%.

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.

FLS Relative Value
Base Case
361.87 DKK
Overvaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

FLS Competitors Multiples
FLSmidth & Co A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
FLSmidth & Co A/S
CSE:FLS
30.8B DKK 1.9 50.3 16.6 16.6
US
Caterpillar Inc
NYSE:CAT
316.7B USD 4.7 35.6 23.2 27.4
US
Cummins Inc
NYSE:CMI
74.2B USD 2.2 27.7 15.3 19.4
SE
Volvo AB
STO:VOLV B
700.1B SEK 1.5 20.3 10.4 15.2
US
Paccar Inc
NASDAQ:PCAR
67.1B USD 2.4 28.2 11.1 13.1
JP
Komatsu Ltd
TSE:6301
6.5T JPY 1.6 15.7 9.2 11.5
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
41.1B USD 3.8 34.8 19.4 24.5
DE
Daimler Truck Holding AG
XETRA:DTG
34.6B EUR 0.7 14.9 10.8 14.9
CN
China CSSC Holdings Ltd
SSE:600150
260.8B CNY 2 36.3 24.9 24.9
JP
Toyota Industries Corp
TSE:6201
5.8T JPY 1.4 28.8 13.7 50.8
SE
Epiroc AB
STO:EPI A
317.6B SEK 5.2 37.2 21.8 27.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
FLSmidth & Co A/S
CSE:FLS
Average EV/EBITDA: 16
16.6
19%
0.9
US
Caterpillar Inc
NYSE:CAT
23.2
N/A N/A
US
Cummins Inc
NYSE:CMI
15.3
14%
1.1
SE
Volvo AB
STO:VOLV B
10.4
11%
0.9
US
Paccar Inc
NASDAQ:PCAR
11.1
-11%
N/A
JP
Komatsu Ltd
TSE:6301
9.2
-1%
N/A
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
19.4
12%
1.6
DE
Daimler Truck Holding AG
XETRA:DTG
10.8
5%
2.2
CN
China CSSC Holdings Ltd
SSE:600150
24.9
157%
0.2
JP
Toyota Industries Corp
TSE:6201
13.7
-7%
N/A
SE
Epiroc AB
STO:EPI A
21.8
10%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
FLSmidth & Co A/S
CSE:FLS
Average EV/EBIT: 22.4
16.6
12%
1.4
US
Caterpillar Inc
NYSE:CAT
27.4
18%
1.5
US
Cummins Inc
NYSE:CMI
19.4
16%
1.2
SE
Volvo AB
STO:VOLV B
15.2
12%
1.3
US
Paccar Inc
NASDAQ:PCAR
13.1
1%
13.1
JP
Komatsu Ltd
TSE:6301
11.5
4%
2.9
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
24.5
18%
1.4
DE
Daimler Truck Holding AG
XETRA:DTG
14.9
4%
3.7
CN
China CSSC Holdings Ltd
SSE:600150
24.9
139%
0.2
JP
Toyota Industries Corp
TSE:6201
50.8
N/A N/A
SE
Epiroc AB
STO:EPI A
27.5
10%
2.7