Adel Kalemcilik Ticaret ve Sanayi AS
IST:ADEL.E

Watchlist Manager
Adel Kalemcilik Ticaret ve Sanayi AS Logo
Adel Kalemcilik Ticaret ve Sanayi AS
IST:ADEL.E
Watchlist
Price: 37.88 TRY 0.85% Market Closed
Market Cap: 9.8B TRY

Relative Value

The Relative Value of one ADEL.E stock under the Base Case scenario is 29.05 TRY. Compared to the current market price of 37.88 TRY, Adel Kalemcilik Ticaret ve Sanayi AS is Overvalued by 23%.

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.

ADEL.E Relative Value
Base Case
29.05 TRY
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
27
Median 3Y
2.5
Median 5Y
0.2
Industry
1.2
vs History
vs Industry
18
Median 3Y
3.1
Median 5Y
-4.9
Industry
16.4
vs History
0
vs Industry
7
Median 3Y
2.5
Median 5Y
1.1
Industry
9.5
vs History
vs Industry
5
Median 3Y
0.5
Median 5Y
0.5
Industry
16.2
vs History
14
vs Industry
9
Median 3Y
5.4
Median 5Y
1.3
Industry
1.7
vs History
12
vs Industry
27
Median 3Y
2.7
Median 5Y
0.8
Industry
1.4
vs History
14
vs Industry
33
Median 3Y
5.4
Median 5Y
2.1
Industry
4.2
vs History
0
vs Industry
17
Median 3Y
14.9
Median 5Y
4.8
Industry
8.3
vs History
0
vs Industry
14
Median 3Y
23.8
Median 5Y
9.5
Industry
12.3
vs History
0
vs Industry
8
Median 3Y
3.9
Median 5Y
1.5
Industry
10.2
vs History
0
vs Industry
9
Median 3Y
4.3
Median 5Y
1.7
Industry
14
vs History
14
vs Industry
11
Median 3Y
3.3
Median 5Y
0.7
Industry
1.2

Multiples Across Competitors

ADEL.E Competitors Multiples
Adel Kalemcilik Ticaret ve Sanayi AS Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TR
Adel Kalemcilik Ticaret ve Sanayi AS
IST:ADEL.E
9.8B TRY 3.3 -54.1 33.4 74.7
US
MSA Safety Inc
NYSE:MSA
6.7B USD 3.7 24.1 15.8 18.5
CN
Shanghai M&G Stationery Inc
SSE:603899
29.3B CNY 1.2 21.8 14.7 14.7
JP
Kokuyo Co Ltd
TSE:7984
417.9B JPY 1.2 20.9 9.1 12.2
FR
Societe BIC SA
PAR:BB
2.2B EUR 0.8 9 4.3 5.6
US
HNI Corp
NYSE:HNI
2.1B USD 0.8 13.9 7.3 10.6
US
Pitney Bowes Inc
NYSE:PBI
2B USD 1 -17.9 14.1 21.7
US
Steelcase Inc
NYSE:SCS
1.8B USD 0.6 15.4 8 11.4
JP
Okamura Corp
TSE:7994
231.1B JPY 0.7 10.5 7.8 10
US
Interface Inc
NASDAQ:TILE
1.5B USD 1.1 15.9 8.8 11.4
US
MillerKnoll Inc
NASDAQ:MLKN
1.4B USD 0.4 -38.3 7.5 13
P/E Multiple
Earnings Growth PEG
TR
Adel Kalemcilik Ticaret ve Sanayi AS
IST:ADEL.E
Average P/E: 16.4
Negative Multiple: -54.1
N/A N/A
US
MSA Safety Inc
NYSE:MSA
24.1
9%
2.7
CN
Shanghai M&G Stationery Inc
SSE:603899
21.8
14%
1.6
JP
Kokuyo Co Ltd
TSE:7984
20.9
77%
0.3
FR
Societe BIC SA
PAR:BB
9
9%
1
US
HNI Corp
NYSE:HNI
13.9
16%
0.9
US
Pitney Bowes Inc
NYSE:PBI
Negative Multiple: -17.9 N/A N/A
US
Steelcase Inc
NYSE:SCS
15.4
8%
1.9
JP
Okamura Corp
TSE:7994
10.5
N/A N/A
US
Interface Inc
NASDAQ:TILE
15.9
11%
1.4
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -38.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TR
Adel Kalemcilik Ticaret ve Sanayi AS
IST:ADEL.E
Average EV/EBITDA: 11.9
33.4
N/A N/A
US
MSA Safety Inc
NYSE:MSA
15.8
5%
3.2
CN
Shanghai M&G Stationery Inc
SSE:603899
14.7
20%
0.7
JP
Kokuyo Co Ltd
TSE:7984
9.1
11%
0.8
FR
Societe BIC SA
PAR:BB
4.3
3%
1.4
US
HNI Corp
NYSE:HNI
7.3
9%
0.8
US
Pitney Bowes Inc
NYSE:PBI
14.1
N/A N/A
US
Steelcase Inc
NYSE:SCS
8
7%
1.1
JP
Okamura Corp
TSE:7994
7.8
N/A N/A
US
Interface Inc
NASDAQ:TILE
8.8
11%
0.8
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TR
Adel Kalemcilik Ticaret ve Sanayi AS
IST:ADEL.E
Average EV/EBIT: 18.5
74.7
N/A N/A
US
MSA Safety Inc
NYSE:MSA
18.5
5%
3.7
CN
Shanghai M&G Stationery Inc
SSE:603899
14.7
12%
1.2
JP
Kokuyo Co Ltd
TSE:7984
12.2
N/A N/A
FR
Societe BIC SA
PAR:BB
5.6
5%
1.1
US
HNI Corp
NYSE:HNI
10.6
13%
0.8
US
Pitney Bowes Inc
NYSE:PBI
21.7
N/A N/A
US
Steelcase Inc
NYSE:SCS
11.4
9%
1.3
JP
Okamura Corp
TSE:7994
10
N/A N/A
US
Interface Inc
NASDAQ:TILE
11.4
14%
0.8
US
M
MillerKnoll Inc
NASDAQ:MLKN
13
N/A N/A