Rockwool A/S
CSE:ROCK B

Watchlist Manager
Rockwool A/S Logo
Rockwool A/S
CSE:ROCK B
Watchlist
Price: 289.35 DKK 1.03% Market Closed
Market Cap: 61.2B DKK

Relative Value

The Relative Value of one ROCK B stock under the Base Case scenario is 186.66 DKK. Compared to the current market price of 289.35 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
186.66 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
18.8
Forward
15.8
vs History
4
vs Industry
36
Median 3Y
6.9
Median 5Y
7
Industry
11.4
vs History
28
vs Industry
21
Median 3Y
7.8
Median 5Y
8.1
Industry
17.2
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
13.9
Forward
11.4
vs History
4
vs Industry
39
Median 3Y
6.3
Median 5Y
6.5
Industry
12.4
vs History
23
vs Industry
27
Median 3Y
7.4
Median 5Y
7.6
Industry
17.5
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
60.9B DKK 2.1 14.8 8.1 11.3
US
Fortune Brands Home & Security Inc
LSE:0IRN
746.7B USD 164.7 1 748.6 804.7 1 023.3
IE
Trane Technologies PLC
NYSE:TT
95.8B USD 4.7 35 24.3 26.8
IE
Johnson Controls International PLC
NYSE:JCI
69.5B USD 3.3 27.7 19.9 24.6
US
Carrier Global Corp
NYSE:CARR
64.8B USD 2.3 10.7 17.9 25.3
FR
Compagnie de Saint Gobain SA
PAR:SGO
50.4B EUR 1.1 17.7 7.5 11.5
JP
Daikin Industries Ltd
TSE:6367
5.3T JPY 1.1 19.9 8.3 13.3
SE
Assa Abloy AB
STO:ASSA B
332.9B SEK 2.2 22.7 13.8 17.3
CH
Geberit AG
SIX:GEBN
20.2B CHF 4.3 21.6 15.5 17.4
US
Lennox International Inc
NYSE:LII
21.3B USD 3.9 26.4 19.5 21.3
US
Carlisle Companies Inc
NYSE:CSL
17.7B USD 3.5 13.9 15.1 17.6