OEA1 Relative Valuation - OEM International AB

Watchlist Manager

Watchlist

Price: 11.66 EUR -5.05% Market Closed

Market Cap: €1.3B

	OEM International AB F:OEA1	SE
J	Jinhui Mining Co Ltd SSE:603132	CN
	Ecora Resources PLC TSX:ECOR	UK

Multiples-Based Value

The Multiples-Based Value of one OEA1 stock under the Base Case scenario is 13.08 EUR. Compared to the current market price of 11.66 EUR, OEM International AB is Undervalued by 11%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

OEA1 Multiples-Based Value

Base Case

Undervaluation 11%

Multiples-Based Value

Price €11.66

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE		OEM International AB F:OEA1	17.9B EUR	3.3	29.9	22.6	22.6
JP		Mitsubishi Corp TSE:8058	20.3T JPY	1.1	27.7	29.2	55
JP		Mitsui & Co Ltd TSE:8031	18.2T JPY	1.3	21.2	25.9	42.5
JP		Itochu Corp TSE:8001	16.2T JPY	1.1	17.5	16.7	27.4
JP		Marubeni Corp TSE:8002	9.8T JPY	1.2	19.3	23.5	41.5
US		Fastenal Co NASDAQ:FAST	53.2B USD	6.5	42.2	28.9	32
US		W W Grainger Inc NYSE:GWW	53B USD	2.9	31	19.8	21.8
US	W	WW Grainger Inc XMUN:GWW	44.7B EUR	2.9	30.7	19.7	21.7
US		United Rentals Inc NYSE:URI	46.2B USD	2.9	18.5	8.2	14.7
US		Ferguson Enterprises Inc NYSE:FERG	45.9B USD	3.6	58.3	39.2	44.8
JP		Sumitomo Corp TSE:8053	7.2T JPY	1	13.1	15.4	24.7

				Revenue Growth	P/S to Growth
SE		OEM International AB F:OEA1	Average P/S: 2.5 3.3	12%	0.3
JP		Mitsubishi Corp TSE:8058	1.1	2%	0.6
JP		Mitsui & Co Ltd TSE:8031	1.3	1%	1.3
JP		Itochu Corp TSE:8001	1.1	4%	0.3
JP		Marubeni Corp TSE:8002	1.2	3%	0.4
US		Fastenal Co NASDAQ:FAST	6.5	9%	0.7
US		W W Grainger Inc NYSE:GWW	2.9	7%	0.4
US	W	WW Grainger Inc XMUN:GWW	2.9	7%	0.4
US		United Rentals Inc NYSE:URI	2.9	8%	0.4
US		Ferguson Enterprises Inc NYSE:FERG	3.6	43%	0.1
JP		Sumitomo Corp TSE:8053	1	3%	0.3

				Earnings Growth	PEG
SE		OEM International AB F:OEA1	Average P/E: 28.1 29.9	11%	2.7
JP		Mitsubishi Corp TSE:8058	27.7	3%	9.2
JP		Mitsui & Co Ltd TSE:8031	21.2	4%	5.3
JP		Itochu Corp TSE:8001	17.5	9%	1.9
JP		Marubeni Corp TSE:8002	19.3	7%	2.8
US		Fastenal Co NASDAQ:FAST	42.2	10%	4.2
US		W W Grainger Inc NYSE:GWW	31	14%	2.2
US	W	WW Grainger Inc XMUN:GWW	30.7	14%	2.2
US		United Rentals Inc NYSE:URI	18.5	15%	1.2
US		Ferguson Enterprises Inc NYSE:FERG	58.3	52%	1.1
JP		Sumitomo Corp TSE:8053	13.1	6%	2.2

				EBITDA Growth	EV/EBITDA to Growth
SE		OEM International AB F:OEA1	Average EV/EBITDA: 22.7 22.6	17%	1.3
JP		Mitsubishi Corp TSE:8058	29.2	4%	7.3
JP		Mitsui & Co Ltd TSE:8031	25.9	7%	3.7
JP		Itochu Corp TSE:8001	16.7	5%	3.3
JP		Marubeni Corp TSE:8002	23.5	2%	11.8
US		Fastenal Co NASDAQ:FAST	28.9	10%	2.9
US		W W Grainger Inc NYSE:GWW	19.8	11%	1.8
US	W	WW Grainger Inc XMUN:GWW	19.7	11%	1.8
US		United Rentals Inc NYSE:URI	8.2	9%	0.9
US		Ferguson Enterprises Inc NYSE:FERG	39.2	48%	0.8
JP		Sumitomo Corp TSE:8053	15.4	3%	5.1

				EBIT Growth	EV/EBIT to Growth
SE		OEM International AB F:OEA1	Average EV/EBIT: 31.7 22.6	13%	1.7
JP		Mitsubishi Corp TSE:8058	55	N/A	N/A
JP		Mitsui & Co Ltd TSE:8031	42.5	N/A	N/A
JP		Itochu Corp TSE:8001	27.4	N/A	N/A
JP		Marubeni Corp TSE:8002	41.5	N/A	N/A
US		Fastenal Co NASDAQ:FAST	32	10%	3.2
US		W W Grainger Inc NYSE:GWW	21.8	11%	2
US	W	WW Grainger Inc XMUN:GWW	21.7	11%	2
US		United Rentals Inc NYSE:URI	14.7	10%	1.5
US		Ferguson Enterprises Inc NYSE:FERG	44.8	50%	0.9
JP		Sumitomo Corp TSE:8053	24.7	N/A	N/A

OEM International AB
F:OEA1

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

OEA1 Competitors Multiples
OEM International AB Competitors

See Also

Company

Help

Tools

Stocks

OEM International AB F:OEA1

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

OEA1 Competitors Multiples OEM International AB Competitors

See Also

Company

Help

Tools

Stocks

OEM International AB
F:OEA1

OEA1 Competitors Multiples
OEM International AB Competitors