W

Wartsila Oyj Abp
DUS:MTA

Watchlist Manager
Wartsila Oyj Abp
DUS:MTA
Watchlist
Price: 32.39 EUR 2.31% Market Closed
Market Cap: 12.1B EUR

Relative Value

The Relative Value of one MTA stock under the Base Case scenario is hidden EUR. Compared to the current market price of 32.39 EUR, Wartsila Oyj Abp is hidden .

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.

MTA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
43
Median 3Y
1.6
Median 5Y
1.4
Industry
1.9
Forward
2.7
vs History
50
vs Industry
34
Median 3Y
28.3
Median 5Y
32.2
Industry
22.8
Forward
30.7
vs History
20
vs Industry
50
Median 3Y
10.6
Median 5Y
10
Industry
15.9
vs History
23
vs Industry
39
Median 3Y
14.9
Median 5Y
13.5
Industry
22.2
vs History
0
vs Industry
16
Median 3Y
4.1
Median 5Y
3.2
Industry
2.2
vs History
0
vs Industry
42
Median 3Y
1.5
Median 5Y
1.4
Industry
2
Forward
2.7
vs History
vs Industry
67
Median 3Y
0
Median 5Y
0
Industry
7
vs History
0
vs Industry
33
Median 3Y
14.8
Median 5Y
13.7
Industry
13.1
Forward
19.2
vs History
39
vs Industry
36
Median 3Y
20.3
Median 5Y
23.2
Industry
17.5
Forward
23.3
vs History
20
vs Industry
48
Median 3Y
10.6
Median 5Y
9.9
Industry
16.1
vs History
23
vs Industry
39
Median 3Y
12.5
Median 5Y
11.9
Industry
19.7
vs History
0
vs Industry
36
Median 3Y
1.6
Median 5Y
1.3
Industry
1.5

Multiples Across Competitors

MTA Competitors Multiples
Wartsila Oyj Abp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Wartsila Oyj Abp
DUS:MTA
19.1B EUR 2.8 31.8 20.4 24.7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
118.3B USD 5.9 32.5 24.2 29.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.8T JPY 3.3 62.5 29.1 43.1
SE
Atlas Copco AB
STO:ATCO A
872.3B SEK 5.1 31.6 20.1 25.4
US
Barnes Group Inc
NYSE:B
83.9B USD 5.7 23.4 10 12.8
US
Illinois Tool Works Inc
NYSE:ITW
74.5B USD 4.7 24.6 18.1 19.8
SE
Sandvik AB
STO:SAND
402.8B SEK 3.3 27.2 15.5 21.1
JP
Fanuc Corp
TSE:6954
6.5T JPY 7.9 41.1 27 34.5
CH
Schindler Holding AG
SIX:SCHP
32.5B CHF 2.9 32.9 19 23.7
FI
Kone Oyj
OMXH:KNEBV
32.2B EUR 2.9 33.7 19.6 24.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
W
Wartsila Oyj Abp
DUS:MTA
Average EV/EBITDA: 15 638.5
20.4
12%
1.7
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.2
11%
2.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29.1
19%
1.5
SE
Atlas Copco AB
STO:ATCO A
20.1
3%
6.7
US
Barnes Group Inc
NYSE:B
10
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.1
3%
6
SE
Sandvik AB
STO:SAND
15.5
6%
2.6
JP
Fanuc Corp
TSE:6954
27
10%
2.7
CH
Schindler Holding AG
SIX:SCHP
19
8%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
19.6
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
W
Wartsila Oyj Abp
DUS:MTA
Average EV/EBIT: 19 129.8
24.7
12%
2.1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.4
15%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
43.1
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
25.4
4%
6.3
US
Barnes Group Inc
NYSE:B
12.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.8
4%
5
SE
Sandvik AB
STO:SAND
21.1
8%
2.6
JP
Fanuc Corp
TSE:6954
34.5
N/A N/A
CH
Schindler Holding AG
SIX:SCHP
23.7
10%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
24.3
10%
2.4