Rockwool A/S
CSE:ROCK B

Watchlist Manager
Rockwool A/S Logo
Rockwool A/S
CSE:ROCK B
Watchlist
Price: 286.7 DKK -0.71% Market Closed
Market Cap: 60.7B DKK

Relative Value

The Relative Value of one ROCK B stock under the Base Case scenario is 187.38 DKK. Compared to the current market price of 286.7 DKK, Rockwool A/S is Overvalued by 35%.

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.

ROCK B Relative Value
Base Case
187.38 DKK
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
20
Median 3Y
1
Median 5Y
1.1
Industry
1.1
Forward
2
vs History
12
vs Industry
39
Median 3Y
10.3
Median 5Y
11.2
Industry
19.1
Forward
15.7
vs History
4
vs Industry
36
Median 3Y
6.9
Median 5Y
7
Industry
11.5
vs History
28
vs Industry
21
Median 3Y
7.8
Median 5Y
8.1
Industry
17.3
vs History
4
vs Industry
18
Median 3Y
1.3
Median 5Y
1.4
Industry
1.5
vs History
4
vs Industry
21
Median 3Y
0.9
Median 5Y
1
Industry
1.2
Forward
1.9
vs History
4
vs Industry
52
Median 3Y
1.4
Median 5Y
1.6
Industry
4.2
vs History
4
vs Industry
41
Median 3Y
4.6
Median 5Y
5.2
Industry
10.1
Forward
8.1
vs History
9
vs Industry
38
Median 3Y
6.9
Median 5Y
7.7
Industry
14
Forward
11.3
vs History
4
vs Industry
39
Median 3Y
6.3
Median 5Y
6.5
Industry
12.6
vs History
23
vs Industry
27
Median 3Y
7.4
Median 5Y
7.6
Industry
17.8
vs History
4
vs Industry
15
Median 3Y
1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

ROCK B Competitors Multiples
Rockwool A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Rockwool A/S
CSE:ROCK B
60.8B DKK 2.1 14.7 8.1 11.2
US
Fortune Brands Home & Security Inc
LSE:0IRN
729.6B USD 161 1 823.7 786.4 1 000.1
IE
Trane Technologies PLC
NYSE:TT
105.5B USD 5.2 38.6 26.7 29.5
IE
Johnson Controls International PLC
NYSE:JCI
73.6B USD 3.5 29.4 21 25.9
US
Carrier Global Corp
NYSE:CARR
69.5B USD 2.5 11.5 19 26.9
FR
Compagnie de Saint Gobain SA
PAR:SGO
50.8B EUR 1.1 17.8 7.6 11.6
JP
Daikin Industries Ltd
TSE:6367
5.6T JPY 1.2 21.2 8.8 14.1
SE
Assa Abloy AB
STO:ASSA B
357.2B SEK 2.3 24.8 14.5 18.2
CH
Geberit AG
SIX:GEBN
20.6B CHF 4.4 22.1 15.8 17.8
US
Lennox International Inc
NYSE:LII
23.5B USD 4.4 29.2 21.4 23.4
US
Carlisle Companies Inc
NYSE:CSL
18.7B USD 3.8 14.9 15.9 18.5