Bodycote PLC
LSE:BOY

Watchlist Manager
Bodycote PLC Logo
Bodycote PLC
LSE:BOY
Watchlist
Price: 753.213 GBX 2.06%
Market Cap: 1.3B GBP

Relative Value

The Relative Value of one BOY stock under the Base Case scenario is 797.322 GBX. Compared to the current market price of 753.213 GBX, Bodycote PLC is Undervalued by 6%.

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.

BOY Relative Value
Base Case
797.322 GBX
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

BOY Competitors Multiples
Bodycote PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Bodycote PLC
LSE:BOY
1.3B GBP 0 0.5 0 0
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
117.2B USD 5.9 32.2 24 29.1
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
913.7B SEK 5.3 33 21 26.5
US
Barnes Group Inc
NYSE:B
84.4B USD 5.8 23.6 10.1 12.9
US
Illinois Tool Works Inc
NYSE:ITW
73.8B USD 4.6 24.4 18 19.7
SE
Sandvik AB
STO:SAND
403B SEK 3.4 27.6 15.6 21.3
CH
Schindler Holding AG
SIX:SCHP
32.3B CHF 2.9 32.8 18.9 23.6
JP
Fanuc Corp
TSE:6954
6.1T JPY 7.5 38.8 25.3 32.3
FI
Kone Oyj
OMXH:KNEBV
31.8B EUR 2.8 33.4 19.4 24.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Bodycote PLC
LSE:BOY
Average EV/EBITDA: 15 636.6
0
3%
0
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24
11%
2.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29.6
19%
1.6
SE
Atlas Copco AB
STO:ATCO A
21
3%
7
US
Barnes Group Inc
NYSE:B
10.1
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18
3%
6
SE
Sandvik AB
STO:SAND
15.6
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
18.9
8%
2.4
JP
Fanuc Corp
TSE:6954
25.3
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.4
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Bodycote PLC
LSE:BOY
Average EV/EBIT: 19 127.5
0
5%
0
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.1
15%
1.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
43.9
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
26.5
4%
6.6
US
Barnes Group Inc
NYSE:B
12.9
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.7
4%
4.9
SE
Sandvik AB
STO:SAND
21.3
8%
2.7
CH
Schindler Holding AG
SIX:SCHP
23.6
10%
2.4
JP
Fanuc Corp
TSE:6954
32.3
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.1
10%
2.4