M

MillerKnoll Inc
F:MHR

Watchlist Manager
MillerKnoll Inc
F:MHR
Watchlist
Price: 15.8 EUR 2.6%
Market Cap: 1.1B EUR

Relative Value

The Relative Value of one MHR stock under the Base Case scenario is hidden EUR. Compared to the current market price of 15.8 EUR, MillerKnoll Inc 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.

MHR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
77
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
Forward
0.3
vs History
vs Industry
23
Median 3Y
23.2
Median 5Y
18.2
Industry
16.8
Forward
10.1
vs History
46
vs Industry
46
Median 3Y
6.3
Median 5Y
6.6
Industry
10.1
vs History
11
vs Industry
42
Median 3Y
14
Median 5Y
10.2
Industry
16.8
vs History
74
vs Industry
58
Median 3Y
1.1
Median 5Y
1.3
Industry
1.7
vs History
71
vs Industry
61
Median 3Y
0.7
Median 5Y
0.7
Industry
1.5
Forward
0.6
vs History
80
vs Industry
66
Median 3Y
1.8
Median 5Y
2
Industry
4.3
vs History
17
vs Industry
38
Median 3Y
8
Median 5Y
8.2
Industry
8.6
Forward
6.5
vs History
20
vs Industry
28
Median 3Y
14.3
Median 5Y
14.3
Industry
12.7
Forward
10
vs History
33
vs Industry
30
Median 3Y
11.4
Median 5Y
11.2
Industry
10.8
vs History
14
vs Industry
20
Median 3Y
19.1
Median 5Y
10.4
Industry
15
vs History
69
vs Industry
61
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

MHR Competitors Multiples
MillerKnoll 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
MillerKnoll Inc
F:MHR
1.3B EUR 0.4 -52 13.8 32.9
US
MSA Safety Inc
NYSE:MSA
6.7B USD 3.6 24 15.5 18.2
CN
Shanghai M&G Stationery Inc
SSE:603899
25.1B CNY 1 19 13.1 13.1
US
HNI Corp
NYSE:HNI
3.1B USD 1.2 21.9 10.3 15
FR
Societe BIC SA
PAR:BB
2.2B EUR 0.8 8.7 3.8 5.4
JP
Kokuyo Co Ltd
TSE:7984
391.7B JPY 1.1 17.7 8.4 11
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Interface Inc
NASDAQ:TILE
1.7B USD 1.3 15.1 9 11.4
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 21.3 9.6 13.9
JP
Okamura Corp
TSE:7994
222B JPY 0.7 10.3 7 9.2
JP
Pilot Corp
TSE:7846
178.7B JPY 1.4 13.1 6 8
P/E Multiple
Earnings Growth PEG
US
M
MillerKnoll Inc
F:MHR
Average P/E: 17.1
Negative Multiple: -52
N/A N/A
US
MSA Safety Inc
NYSE:MSA
24
9%
2.7
CN
Shanghai M&G Stationery Inc
SSE:603899
19
8%
2.4
US
HNI Corp
NYSE:HNI
21.9
16%
1.4
FR
Societe BIC SA
PAR:BB
8.7
3%
2.9
JP
Kokuyo Co Ltd
TSE:7984
17.7
6%
2.9
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
15.1
16%
0.9
US
Pitney Bowes Inc
NYSE:PBI
21.3
N/A N/A
JP
Okamura Corp
TSE:7994
10.3
6%
1.7
JP
Pilot Corp
TSE:7846
13.1
7%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
M
MillerKnoll Inc
F:MHR
Average EV/EBITDA: 9.6
13.8
N/A N/A
US
MSA Safety Inc
NYSE:MSA
15.5
5%
3.1
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
15%
0.9
US
HNI Corp
NYSE:HNI
10.3
21%
0.5
FR
Societe BIC SA
PAR:BB
3.8
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.4
11%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Interface Inc
NASDAQ:TILE
9
12%
0.7
US
Pitney Bowes Inc
NYSE:PBI
9.6
31%
0.3
JP
Okamura Corp
TSE:7994
7
10%
0.7
JP
Pilot Corp
TSE:7846
6
8%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
M
MillerKnoll Inc
F:MHR
Average EV/EBIT: 13.8
32.9
N/A N/A
US
MSA Safety Inc
NYSE:MSA
18.2
6%
3
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
7%
1.9
US
HNI Corp
NYSE:HNI
15
11%
1.4
FR
Societe BIC SA
PAR:BB
5.4
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
11
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
11.4
16%
0.7
US
Pitney Bowes Inc
NYSE:PBI
13.9
46%
0.3
JP
Okamura Corp
TSE:7994
9.2
N/A N/A
JP
Pilot Corp
TSE:7846
8
N/A N/A