Relative Value

The Relative Value of one EDD3 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 33.6 EUR, edding AG 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.

EDD3 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

EDD3 Competitors Multiples
edding AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
edding AG
F:EDD3
15.5m EUR 0.1 -9.7 1.7 3.8
US
MSA Safety Inc
NYSE:MSA
7.9B USD 4.2 27.6 17.7 20.8
CN
Shanghai M&G Stationery Inc
SSE:603899
24.6B CNY 1 18.6 12.8 12.8
US
HNI Corp
NYSE:HNI
3.6B USD 1.4 25.1 11.7 17
FR
Societe BIC SA
PAR:BB
2.3B EUR 0.9 9.4 4 5.6
JP
Kokuyo Co Ltd
TSE:7984
395.9B JPY 1.1 17.9 8 10.5
US
Interface Inc
NASDAQ:TILE
1.9B USD 1.4 17 10 12.7
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 21.2 9.5 13.9
JP
Okamura Corp
TSE:7994
242.8B JPY 0.7 10 7.5 9.9
US
MillerKnoll Inc
NASDAQ:MLKN
1.5B USD 0.4 -57.3 8 11.7
P/E Multiple
Earnings Growth PEG
DE
edding AG
F:EDD3
Average P/E: 18.5
Negative Multiple: -9.7
N/A N/A
US
MSA Safety Inc
NYSE:MSA
27.6
9%
3.1
CN
Shanghai M&G Stationery Inc
SSE:603899
18.6
7%
2.7
US
HNI Corp
NYSE:HNI
25.1
18%
1.4
FR
Societe BIC SA
PAR:BB
9.4
2%
4.7
JP
Kokuyo Co Ltd
TSE:7984
17.9
4%
4.5
US
Interface Inc
NASDAQ:TILE
17
16%
1.1
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Pitney Bowes Inc
NYSE:PBI
21.2
N/A N/A
JP
Okamura Corp
TSE:7994
10
3%
3.3
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -57.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
edding AG
F:EDD3
Average EV/EBITDA: 9.1
1.7
N/A N/A
US
MSA Safety Inc
NYSE:MSA
17.7
5%
3.5
CN
Shanghai M&G Stationery Inc
SSE:603899
12.8
15%
0.9
US
HNI Corp
NYSE:HNI
11.7
33%
0.4
FR
Societe BIC SA
PAR:BB
4
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8
11%
0.7
US
Interface Inc
NASDAQ:TILE
10
12%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Pitney Bowes Inc
NYSE:PBI
9.5
31%
0.3
JP
Okamura Corp
TSE:7994
7.5
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
edding AG
F:EDD3
Average EV/EBIT: 12
3.8
N/A N/A
US
MSA Safety Inc
NYSE:MSA
20.8
6%
3.5
CN
Shanghai M&G Stationery Inc
SSE:603899
12.8
7%
1.8
US
HNI Corp
NYSE:HNI
17
38%
0.4
FR
Societe BIC SA
PAR:BB
5.6
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
10.5
N/A N/A
US
Interface Inc
NASDAQ:TILE
12.7
16%
0.8
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Pitney Bowes Inc
NYSE:PBI
13.9
46%
0.3
JP
Okamura Corp
TSE:7994
9.9
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
11.7
N/A N/A