M

Marel hf
ICEX:MAREL

Watchlist Manager
Marel hf
ICEX:MAREL
Watchlist
Price: 610 ISK -0.33% Market Closed
Market Cap: 459.9B ISK

Relative Value

The Relative Value of one MAREL stock under the Base Case scenario is hidden ISK. Compared to the current market price of 610 ISK, Marel hf 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.

MAREL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
43
vs Industry
39
Median 3Y
1.5
Median 5Y
1.9
Industry
1.7
Forward
1.9
vs History
1
vs Industry
1
Median 3Y
77.3
Median 5Y
46.4
Industry
22.3
Forward
41.1
vs History
24
vs Industry
18
Median 3Y
31.3
Median 5Y
25.9
Industry
15.3
vs History
vs Industry
1
Median 3Y
-44.5
Median 5Y
-37.8
Industry
21.4
vs History
43
vs Industry
26
Median 3Y
2.5
Median 5Y
3.1
Industry
2
vs History
43
vs Industry
34
Median 3Y
2
Median 5Y
2.4
Industry
1.8
Forward
2.3
vs History
43
vs Industry
42
Median 3Y
5.8
Median 5Y
6.7
Industry
6.5
vs History
16
vs Industry
22
Median 3Y
18.7
Median 5Y
19.7
Industry
12.7
Forward
16
vs History
1
vs Industry
11
Median 3Y
37.7
Median 5Y
33.7
Industry
16.9
Forward
26.5
vs History
24
vs Industry
14
Median 3Y
39.3
Median 5Y
33.6
Industry
15.4
vs History
11
vs Industry
7
Median 3Y
61.1
Median 5Y
38.9
Industry
18.7
vs History
40
vs Industry
34
Median 3Y
1.5
Median 5Y
1.8
Industry
1.4

Multiples Across Competitors

MAREL Competitors Multiples
Marel hf Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IS
Marel hf
ICEX:MAREL
459.9B ISK 1.9 284.4 21.6 46.7
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
90.8B USD 4.6 26.8 19.6 24
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12.1T JPY 2.4 49.3 22.4 31.7
US
Illinois Tool Works Inc
NYSE:ITW
73.9B USD 4.7 21.9 18.1 19.9
SE
Atlas Copco AB
STO:ATCO A
706.7B SEK 4.1 25.2 15.8 19.8
CH
Schindler Holding AG
SIX:SCHP
31.6B CHF 2.8 32 19.4 24.2
US
Barnes Group Inc
NYSE:B
36.3B USD 2.7 15.6 5.5 7.6
US
Xylem Inc
NYSE:XYL
34.5B USD 4 38.1 21.1 32.1
US
Otis Worldwide Corp
NYSE:OTIS
33.3B USD 2.4 22 17.3 18.8
FI
Kone Oyj
OMXH:KNEBV
27.8B EUR 2.5 28.4 17.2 21.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IS
M
Marel hf
ICEX:MAREL
Average EV/EBITDA: 15 636.2
21.6
19%
1.1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
19.6
8%
2.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.4
12%
1.9
US
Illinois Tool Works Inc
NYSE:ITW
18.1
3%
6
SE
Atlas Copco AB
STO:ATCO A
15.8
4%
4
CH
Schindler Holding AG
SIX:SCHP
19.4
8%
2.4
US
Barnes Group Inc
NYSE:B
5.5
16%
0.3
US
Xylem Inc
NYSE:XYL
21.1
12%
1.8
US
Otis Worldwide Corp
NYSE:OTIS
17.3
8%
2.2
FI
K
Kone Oyj
OMXH:KNEBV
17.2
9%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IS
M
Marel hf
ICEX:MAREL
Average EV/EBIT: 19 128.7
46.7
33%
1.4
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24
11%
2.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.7
N/A N/A
US
Illinois Tool Works Inc
NYSE:ITW
19.9
3%
6.6
SE
Atlas Copco AB
STO:ATCO A
19.8
5%
4
CH
Schindler Holding AG
SIX:SCHP
24.2
10%
2.4
US
Barnes Group Inc
NYSE:B
7.6
14%
0.5
US
Xylem Inc
NYSE:XYL
32.1
19%
1.7
US
Otis Worldwide Corp
NYSE:OTIS
18.8
8%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
21.3
10%
2.1