Bodycote PLC
LSE:BOY

Watchlist Manager
Bodycote PLC Logo
Bodycote PLC
LSE:BOY
Watchlist
Price: 742.5 GBX 0.75%
Market Cap: 1.3B GBX

Relative Value

The Relative Value of one BOY stock under the Base Case scenario is hidden GBX. Compared to the current market price of 742.5 GBX, Bodycote PLC 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.

BOY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
50
Median 3Y
1.6
Median 5Y
1.7
Industry
1.9
Forward
1.8
vs History
20
vs Industry
12
Median 3Y
17.9
Median 5Y
20.2
Industry
22.8
Forward
16.7
vs History
23
vs Industry
56
Median 3Y
7.5
Median 5Y
7.7
Industry
15.9
vs History
41
vs Industry
44
Median 3Y
14.3
Median 5Y
13.2
Industry
22.2
vs History
15
vs Industry
51
Median 3Y
1.6
Median 5Y
1.7
Industry
2.2
vs History
30
vs Industry
47
Median 3Y
1.7
Median 5Y
1.8
Industry
2
Forward
2
vs History
11
vs Industry
27
Median 3Y
10.9
Median 5Y
10.9
Industry
7
vs History
25
vs Industry
59
Median 3Y
6.6
Median 5Y
6.9
Industry
13.1
Forward
7.5
vs History
34
vs Industry
53
Median 3Y
11.4
Median 5Y
12.4
Industry
17.5
Forward
15.5
vs History
17
vs Industry
53
Median 3Y
8.1
Median 5Y
8.5
Industry
16.1
vs History
0
vs Industry
34
Median 3Y
15
Median 5Y
16.3
Industry
19.7
vs History
15
vs Industry
45
Median 3Y
1.4
Median 5Y
1.4
Industry
1.5

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 1.8 46.4 7.7 13.4
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
116.5B USD 5.8 32 23.9 28.9
SE
Atlas Copco AB
STO:ATCO A
891.8B SEK 5.2 32.2 20.6 25.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.3T JPY 3 56.6 26.4 39.1
US
Barnes Group Inc
NYSE:B
83B USD 5.7 23.2 9.9 12.6
US
Illinois Tool Works Inc
NYSE:ITW
74B USD 4.7 24.4 18 19.7
SE
Sandvik AB
STO:SAND
396.1B SEK 3.3 26.8 15.2 20.8
CH
Schindler Holding AG
SIX:SCHP
32.8B CHF 3 33.3 19.2 24
JP
Fanuc Corp
TSE:6954
6T JPY 7.4 38.2 24.9 31.8
FI
Kone Oyj
OMXH:KNEBV
32.1B EUR 2.9 33.7 19.6 24.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Bodycote PLC
LSE:BOY
Average EV/EBITDA: 15 636.9
7.7
3%
2.6
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.9
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20.6
3%
6.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26.4
19%
1.4
US
Barnes Group Inc
NYSE:B
9.9
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18
3%
6
SE
Sandvik AB
STO:SAND
15.2
6%
2.5
CH
Schindler Holding AG
SIX:SCHP
19.2
8%
2.4
JP
Fanuc Corp
TSE:6954
24.9
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.6
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Bodycote PLC
LSE:BOY
Average EV/EBIT: 19 128.2
13.4
5%
2.7
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.9
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
25.9
4%
6.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
39.1
N/A N/A
US
Barnes Group Inc
NYSE:B
12.6
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.7
4%
4.9
SE
Sandvik AB
STO:SAND
20.8
8%
2.6
CH
Schindler Holding AG
SIX:SCHP
24
10%
2.4
JP
Fanuc Corp
TSE:6954
31.8
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.3
10%
2.4