I

Intracom Holdings SA
F:INTA

Watchlist Manager
Intracom Holdings SA
F:INTA
Watchlist
Price: 3.41 EUR 6.56% Market Closed
Market Cap: 283m EUR

Relative Value

The Relative Value of one INTA stock under the Base Case scenario is hidden EUR. Compared to the current market price of 3.41 EUR, Intracom Holdings SA 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.

INTA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
1
Median 3Y
32.6
Median 5Y
30.9
Industry
0.9
vs History
3
vs Industry
31
Median 3Y
12.1
Median 5Y
4.9
Industry
14.4
vs History
12
vs Industry
Median 3Y
-5.1
Median 5Y
-4.9
Industry
8
vs History
vs Industry
14
Median 3Y
-8.3
Median 5Y
-4.9
Industry
15.3
vs History
11
vs Industry
54
Median 3Y
0.7
Median 5Y
0.6
Industry
1.1
vs History
22
vs Industry
7
Median 3Y
10.4
Median 5Y
3.5
Industry
1.2
vs History
vs Industry
13
Median 3Y
9.7
Median 5Y
6.8
Industry
4.6
vs History
22
vs Industry
58
Median 3Y
6.3
Median 5Y
4.6
Industry
9.1
vs History
12
vs Industry
61
Median 3Y
5.8
Median 5Y
1.1
Industry
12.7
vs History
12
vs Industry
Median 3Y
-0.6
Median 5Y
0.1
Industry
10.2
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-2.2
Industry
16
vs History
38
vs Industry
62
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7

Multiples Across Competitors

INTA Competitors Multiples
Intracom Holdings SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Intracom Holdings SA
F:INTA
285m EUR 30.1 60.9 12.6 12.6
US
General Electric Co
NYSE:GE
334.5B USD 7.6 41.4 38 43.9
DE
Siemens AG
XETRA:SIE
185.5B EUR 2.4 19.3 16.4 22.5
JP
Hitachi Ltd
TSE:6501
22.6T JPY 2.3 28.3 14.5 20.3
US
Honeywell International Inc
NASDAQ:HON
124.5B USD 3.1 20.4 15.4 18.3
US
3M Co
NYSE:MMM
85.3B USD 3.4 25.2 14.6 18
ZA
Bidvest Group Ltd
JSE:BVT
79.5B Zac 0 0 0 0
US
Roper Technologies Inc
F:ROP
40.9B EUR 6.2 30.7 18.7 26.3
CN
CITIC Ltd
HKEX:267
347.6B HKD 0.4 5.5 64 0
MY
Warisan TC Holdings Bhd
KLSE:WARISAN
124.8B MYR 215.7 -3 787.7 4 405.7 -7 005.9
HK
CK Hutchison Holdings Ltd
HKEX:1
211.2B HKD 0.7 27.3 5.6 14
P/E Multiple
Earnings Growth PEG
GR
I
Intracom Holdings SA
F:INTA
Average P/E: 28.8
60.9
N/A N/A
US
General Electric Co
NYSE:GE
41.4
12%
3.5
DE
Siemens AG
XETRA:SIE
19.3
4%
4.8
JP
Hitachi Ltd
TSE:6501
28.3
21%
1.3
US
Honeywell International Inc
NASDAQ:HON
20.4
9%
2.3
US
3M Co
NYSE:MMM
25.2
6%
4.2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
12%
N/A
US
R
Roper Technologies Inc
F:ROP
30.7
18%
1.7
CN
CITIC Ltd
HKEX:267
5.5
5%
1.1
MY
W
Warisan TC Holdings Bhd
KLSE:WARISAN
Negative Multiple: -3 787.7 N/A N/A
HK
CK Hutchison Holdings Ltd
HKEX:1
27.3
17%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GR
I
Intracom Holdings SA
F:INTA
Average EV/EBITDA: 460.5
12.6
N/A N/A
US
General Electric Co
NYSE:GE
38
23%
1.7
DE
Siemens AG
XETRA:SIE
16.4
15%
1.1
JP
Hitachi Ltd
TSE:6501
14.5
12%
1.2
US
Honeywell International Inc
NASDAQ:HON
15.4
7%
2.2
US
3M Co
NYSE:MMM
14.6
7%
2.1
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
7%
N/A
US
R
Roper Technologies Inc
F:ROP
18.7
10%
1.9
CN
CITIC Ltd
HKEX:267
64
103%
0.6
MY
W
Warisan TC Holdings Bhd
KLSE:WARISAN
4 405.7
N/A N/A
HK
CK Hutchison Holdings Ltd
HKEX:1
5.6
4%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
GR
I
Intracom Holdings SA
F:INTA
Average EV/EBIT: 22
12.6
N/A N/A
US
General Electric Co
NYSE:GE
43.9
27%
1.6
DE
Siemens AG
XETRA:SIE
22.5
18%
1.2
JP
Hitachi Ltd
TSE:6501
20.3
N/A N/A
US
Honeywell International Inc
NASDAQ:HON
18.3
8%
2.3
US
3M Co
NYSE:MMM
18
9%
2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
11%
N/A
US
R
Roper Technologies Inc
F:ROP
26.3
11%
2.4
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
MY
W
Warisan TC Holdings Bhd
KLSE:WARISAN
Negative Multiple: -7 005.9 N/A N/A
HK
CK Hutchison Holdings Ltd
HKEX:1
14
22%
0.6