edding AG
F:EDD3

Watchlist Manager
edding AG Logo
edding AG
F:EDD3
Watchlist
Price: 31.6 EUR Market Closed
Market Cap: 14.5m EUR

Relative Value

The Relative Value of one EDD3 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 31.6 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

Valuation Multiples

vs History
63
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
1.2
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
2.4
Industry
16.8
vs History
38
vs Industry
Median 3Y
2.4
Median 5Y
2.5
Industry
10.1
vs History
36
vs Industry
Median 3Y
7.1
Median 5Y
5.9
Industry
16.6
vs History
61
vs Industry
Median 3Y
0.3
Median 5Y
0.3
Industry
1.7
vs History
3
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
1.5
vs History
3
vs Industry
Median 3Y
0.1
Median 5Y
0.2
Industry
4.3
vs History
4
vs Industry
Median 3Y
1.3
Median 5Y
1.1
Industry
8.7
vs History
9
vs Industry
Median 3Y
3.5
Median 5Y
1.6
Industry
12.7
vs History
22
vs Industry
Median 3Y
1.2
Median 5Y
1.6
Industry
10.8
vs History
12
vs Industry
Median 3Y
1.6
Median 5Y
2.5
Industry
15
vs History
3
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
1.2

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
14.5m EUR 0.1 -9.1 1.7 3.6
US
MSA Safety Inc
NYSE:MSA
6.4B USD 3.4 22.8 14.8 17.4
CN
Shanghai M&G Stationery Inc
SSE:603899
25.2B CNY 1 19 13.1 13.1
US
HNI Corp
NYSE:HNI
3B USD 1.2 21.4 10.1 14.7
FR
Societe BIC SA
PAR:BB
2.1B EUR 0.8 8.4 4.1 5.2
JP
Kokuyo Co Ltd
TSE:7984
382.7B JPY 1.1 17.3 8.1 10.7
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 21.8 9.7 14.1
US
Interface Inc
NASDAQ:TILE
1.7B USD 1.2 14.7 8.7 11.1
JP
Okamura Corp
TSE:7994
217.1B JPY 0.7 10.1 6.9 9
US
MillerKnoll Inc
NASDAQ:MLKN
1.3B USD 0.3 -49.4 13.5 32.1
P/E Multiple
Earnings Growth PEG
DE
edding AG
F:EDD3
Average P/E: 17.3
Negative Multiple: -9.1
N/A N/A
US
MSA Safety Inc
NYSE:MSA
22.8
9%
2.5
CN
Shanghai M&G Stationery Inc
SSE:603899
19
8%
2.4
US
HNI Corp
NYSE:HNI
21.4
16%
1.3
FR
Societe BIC SA
PAR:BB
8.4
3%
2.8
JP
Kokuyo Co Ltd
TSE:7984
17.3
6%
2.9
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Pitney Bowes Inc
NYSE:PBI
21.8
N/A N/A
US
Interface Inc
NASDAQ:TILE
14.7
16%
0.9
JP
Okamura Corp
TSE:7994
10.1
6%
1.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -49.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
edding AG
F:EDD3
Average EV/EBITDA: 9
1.7
N/A N/A
US
MSA Safety Inc
NYSE:MSA
14.8
5%
3
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
15%
0.9
US
HNI Corp
NYSE:HNI
10.1
21%
0.5
FR
Societe BIC SA
PAR:BB
4.1
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.1
11%
0.7
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Pitney Bowes Inc
NYSE:PBI
9.7
31%
0.3
US
Interface Inc
NASDAQ:TILE
8.7
12%
0.7
JP
Okamura Corp
TSE:7994
6.9
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
13.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
edding AG
F:EDD3
Average EV/EBIT: 13.1
3.6
N/A N/A
US
MSA Safety Inc
NYSE:MSA
17.4
6%
2.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
7%
1.9
US
HNI Corp
NYSE:HNI
14.7
11%
1.3
FR
Societe BIC SA
PAR:BB
5.2
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
10.7
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Pitney Bowes Inc
NYSE:PBI
14.1
46%
0.3
US
Interface Inc
NASDAQ:TILE
11.1
16%
0.7
JP
Okamura Corp
TSE:7994
9
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
32.1
N/A N/A