L

Lewag Holding AG
F:KGR

Watchlist Manager
Lewag Holding AG
F:KGR
Watchlist
Price: 28.2 EUR Market Closed
Market Cap: 134m EUR

Relative Value

The Relative Value of one KGR stock under the Base Case scenario is 21.12 EUR. Compared to the current market price of 28.2 EUR, Lewag Holding AG is Overvalued by 25%.

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.

KGR Relative Value
Base Case
21.12 EUR
Overvaluation 25%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Multiples Across Competitors

KGR Competitors Multiples
Lewag Holding 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
Lewag Holding AG
F:KGR
134m EUR 1.1 43.7 14.4 24.2
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
118.5B USD 6 32.7 24.4 29.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16.1T JPY 3.3 63.6 29.6 43.9
SE
Atlas Copco AB
STO:ATCO A
923.2B SEK 5.4 33.5 21.3 26.8
US
Barnes Group Inc
NYSE:B
84.4B USD 5.7 23.1 9.9 12.6
US
Illinois Tool Works Inc
NYSE:ITW
75.1B USD 4.7 24.9 18.3 20.1
SE
Sandvik AB
STO:SAND
410.9B SEK 3.4 27.8 15.8 21.5
CH
Schindler Holding AG
SIX:SCHP
32.5B CHF 2.9 32.9 19 23.7
JP
Fanuc Corp
TSE:6954
6.1T JPY 7.5 38.8 25.3 32.3
FI
Kone Oyj
OMXH:KNEBV
31.9B EUR 2.8 33.6 19.5 24.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
L
Lewag Holding AG
F:KGR
Average EV/EBITDA: 15 638
14.4
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.4
11%
2.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29.6
19%
1.6
SE
Atlas Copco AB
STO:ATCO A
21.3
3%
7.1
US
Barnes Group Inc
NYSE:B
9.9
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.3
3%
6.1
SE
Sandvik AB
STO:SAND
15.8
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
19
8%
2.4
JP
Fanuc Corp
TSE:6954
25.3
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.5
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
L
Lewag Holding AG
F:KGR
Average EV/EBIT: 19 129.8
24.2
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.6
15%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
43.9
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
26.8
4%
6.7
US
Barnes Group Inc
NYSE:B
12.6
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20.1
4%
5
SE
Sandvik AB
STO:SAND
21.5
8%
2.7
CH
Schindler Holding AG
SIX:SCHP
23.7
10%
2.4
JP
Fanuc Corp
TSE:6954
32.3
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.2
10%
2.4