Haynes International Inc
F:HYVN

Watchlist Manager
Haynes International Inc Logo
Haynes International Inc
F:HYVN
Watchlist
Price: 57.5 EUR
Market Cap: 734.9m EUR

Relative Value

The Relative Value of one HYVN stock under the Base Case scenario is 82.44 EUR. Compared to the current market price of 57.5 EUR, Haynes International Inc is Undervalued by 30%.

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.

HYVN Relative Value
Base Case
82.44 EUR
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
59
Median 3Y
1.3
Median 5Y
1.3
Industry
2.1
Forward
1.3
vs History
9
vs Industry
11
Median 3Y
20.1
Median 5Y
16.8
Industry
19.3
Forward
23.7
vs History
14
vs Industry
10
Median 3Y
18.6
Median 5Y
7.5
Industry
11.2
vs History
20
vs Industry
3
Median 3Y
139.1
Median 5Y
135.6
Industry
18.5
vs History
3
vs Industry
36
Median 3Y
1.7
Median 5Y
1.6
Industry
2.2
vs History
11
vs Industry
58
Median 3Y
1.4
Median 5Y
1.3
Industry
2.5
Forward
1.4
vs History
22
vs Industry
34
Median 3Y
7.9
Median 5Y
8
Industry
8.5
vs History
20
vs Industry
14
Median 3Y
12.2
Median 5Y
12.2
Industry
12.6
Forward
11.9
vs History
9
vs Industry
13
Median 3Y
16.3
Median 5Y
14
Industry
15.2
Forward
17.1
vs History
9
vs Industry
11
Median 3Y
20.6
Median 5Y
6.3
Industry
12.6
vs History
4
vs Industry
6
Median 3Y
42.5
Median 5Y
6.1
Industry
16.9
vs History
0
vs Industry
39
Median 3Y
1.4
Median 5Y
1.2
Industry
1.9

Multiples Across Competitors

HYVN Competitors Multiples
Haynes International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Haynes International Inc
F:HYVN
779.6m EUR 1.3 20.8 12.5 16.8
ZA
Kumba Iron Ore Ltd
JSE:KIO
115.7B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
322.6B BRL 1.5 10.7 5 6.5
AU
Fortescue Metals Group Ltd
ASX:FMG
69.8B AUD 3 13.9 9.2 9.2
AU
Fortescue Ltd
XMUN:FVJ
39.7B EUR 3 13.7 9.1 9.1
US
Nucor Corp
NYSE:NUE
38.4B USD 1.2 23.3 10.7 16.9
LU
ArcelorMittal SA
AEX:MT
31.1B EUR 0.6 14 6.7 12.9
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.8T INR 1.6 46.9 13.5 21.3
US
Steel Dynamics Inc
NASDAQ:STLD
25.3B USD 1.4 22.5 14.7 20.2
IN
Tata Steel Ltd
NSE:TATASTEEL
2.2T INR 1 32.7 9.9 15.9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
159.7B CNY 0.5 16.9 16.3 16.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Haynes International Inc
F:HYVN
Average EV/EBITDA: 10.8
12.5
13%
1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
5
8%
0.6
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9.1
10%
0.9
US
Nucor Corp
NYSE:NUE
10.7
10%
1.1
LU
ArcelorMittal SA
AEX:MT
6.7
13%
0.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.5
24%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
14.7
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.9
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.3
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Haynes International Inc
F:HYVN
Average EV/EBIT: 14.5
16.8
16%
1.1
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6.5
7%
0.9
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
-7%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
9.1
-7%
N/A
US
Nucor Corp
NYSE:NUE
16.9
13%
1.3
LU
ArcelorMittal SA
AEX:MT
12.9
16%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.3
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
20.2
14%
1.4
IN
Tata Steel Ltd
NSE:TATASTEEL
15.9
29%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.3
24%
0.7