Rockwool A/S
CSE:ROCK B

Watchlist Manager
Rockwool A/S Logo
Rockwool A/S
CSE:ROCK B
Watchlist
Price: 278.75 DKK -0.54% Market Closed
Market Cap: 59B DKK

Relative Value

The Relative Value of one ROCK B stock under the Base Case scenario is 183.09 DKK. Compared to the current market price of 278.75 DKK, Rockwool A/S is Overvalued by 34%.

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
183.09 DKK
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
20
Median 3Y
1
Median 5Y
1.1
Industry
1
Forward
2
vs History
12
vs Industry
39
Median 3Y
10.3
Median 5Y
10.8
Industry
18.3
Forward
15.2
vs History
3
vs Industry
36
Median 3Y
6.9
Median 5Y
6.9
Industry
10.8
vs History
26
vs Industry
21
Median 3Y
7.3
Median 5Y
8.1
Industry
16.3
vs History
3
vs Industry
18
Median 3Y
1.3
Median 5Y
1.4
Industry
1.4
vs History
3
vs Industry
21
Median 3Y
0.9
Median 5Y
1
Industry
1.1
Forward
1.8
vs History
3
vs Industry
52
Median 3Y
1.4
Median 5Y
1.6
Industry
4.1
vs History
3
vs Industry
41
Median 3Y
4.6
Median 5Y
5
Industry
9.8
Forward
7.8
vs History
7
vs Industry
38
Median 3Y
6.9
Median 5Y
7.7
Industry
13.5
Forward
11
vs History
6
vs Industry
39
Median 3Y
6.3
Median 5Y
6.4
Industry
11.8
vs History
25
vs Industry
27
Median 3Y
6.7
Median 5Y
7.6
Industry
16.9
vs History
3
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
58.7B DKK 2 14.3 7.8 10.9
US
Fortune Brands Home & Security Inc
LSE:0IRN
689.6B USD 152.1 1 615.1 743.4 945.4
IE
Trane Technologies PLC
NYSE:TT
93.8B USD 4.6 34.3 23.8 26.3
IE
Johnson Controls International PLC
NYSE:JCI
67.3B USD 3.2 26.9 19.4 23.9
US
Carrier Global Corp
NYSE:CARR
60.6B USD 2.2 10.1 16.9 23.9
FR
Compagnie de Saint Gobain SA
PAR:SGO
47.1B EUR 1 16.6 7.1 10.9
SE
Assa Abloy AB
STO:ASSA B
326.8B SEK 2.1 22.3 13.5 17
JP
Daikin Industries Ltd
TSE:6367
4.7T JPY 1 17.8 7.4 11.9
CH
Geberit AG
SIX:GEBN
20.4B CHF 4.3 21.8 15.7 17.6
US
Lennox International Inc
NYSE:LII
19.5B USD 3.6 24.3 17.9 19.6
US
Carlisle Companies Inc
NYSE:CSL
15.4B USD 3.1 12.2 13.3 15.5