W

WindowMaster International A/S
CSE:WMA

Watchlist Manager
WindowMaster International A/S
CSE:WMA
Watchlist
Price: 9.6 DKK 1.05% Market Closed
Market Cap: 139.8m DKK

Relative Value

The Relative Value of one WMA stock under the Base Case scenario is 15.48 DKK. Compared to the current market price of 9.6 DKK, WindowMaster International A/S is Undervalued by 38%.

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.

WMA Relative Value
Base Case
15.48 DKK
Undervaluation 38%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
68
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
vs History
7
vs Industry
Median 3Y
11.3
Median 5Y
11.3
Industry
19.9
vs History
7
vs Industry
64
Median 3Y
4.2
Median 5Y
4.2
Industry
12
vs History
7
vs Industry
30
Median 3Y
88.8
Median 5Y
88.8
Industry
17.9
vs History
7
vs Industry
7
Median 3Y
3.7
Median 5Y
3.7
Industry
1.5
vs History
7
vs Industry
62
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
vs History
7
vs Industry
76
Median 3Y
1.3
Median 5Y
1.3
Industry
4.3
vs History
7
vs Industry
55
Median 3Y
5
Median 5Y
5
Industry
10.4
vs History
42
vs Industry
24
Median 3Y
10.9
Median 5Y
10.9
Industry
14.4
vs History
7
vs Industry
56
Median 3Y
6.1
Median 5Y
6.1
Industry
13.3
vs History
7
vs Industry
48
Median 3Y
15.4
Median 5Y
15.4
Industry
18.5
vs History
7
vs Industry
26
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2

Multiples Across Competitors

WMA Competitors Multiples
WindowMaster International A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
WindowMaster International A/S
CSE:WMA
139.3m DKK 0.5 13.1 5.2 10.9
US
Fortune Brands Home & Security Inc
LSE:0IRN
816.5B USD 181.6 2 075.6 888.6 1 125.6
IE
Trane Technologies PLC
NYSE:TT
95.5B USD 4.6 33.4 23.5 25.8
IE
Johnson Controls International PLC
NYSE:JCI
69.1B USD 3.4 31 23.5 30
FR
Compagnie de Saint Gobain SA
PAR:SGO
48.4B EUR 1 17.2 7.6 11.7
US
Carrier Global Corp
NYSE:CARR
56.4B USD 2.5 14.1 17 24.8
JP
Daikin Industries Ltd
TSE:6367
5.8T JPY 1.2 21.9 9.1 14.6
SE
Assa Abloy AB
STO:ASSA B
368.9B SEK 2.4 25.4 14.9 18.7
CH
Geberit AG
SIX:GEBN
20.6B CHF 4.4 22.1 15.8 17.8
US
Lennox International Inc
NYSE:LII
21.1B USD 3.9 25.2 18.9 20.7
US
Carlisle Companies Inc
NYSE:CSL
16.1B USD 3.2 19.9 14.4 16.9