Relative Value

The Relative Value of one IKA stock under the Base Case scenario is hidden GBX. Compared to the current market price of 37.5 GBX, Ilika 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.

IKA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
2
Median 3Y
59.1
Median 5Y
80.8
Industry
2
Forward
21.9
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-11.4
Industry
25.1
Forward
-10
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-16.5
Industry
16.7
vs History
vs Industry
Median 3Y
-9.5
Median 5Y
-9.9
Industry
22.9
vs History
41
vs Industry
27
Median 3Y
2.6
Median 5Y
3.3
Industry
2.4
vs History
60
vs Industry
2
Median 3Y
47.6
Median 5Y
65.2
Industry
2.1
Forward
19.7
vs History
61
vs Industry
5
Median 3Y
95.2
Median 5Y
130.3
Industry
8.4
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-9.9
Industry
16.9
Forward
-11
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-7.8
Industry
20.9
Forward
-8.2
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-13.6
Industry
16.7
vs History
vs Industry
Median 3Y
-8
Median 5Y
-9
Industry
19.8
vs History
69
vs Industry
12
Median 3Y
4.6
Median 5Y
5.5
Industry
1.8

Multiples Across Competitors

IKA Competitors Multiples
Ilika 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
Ilika PLC
LSE:IKA
63m GBP 59.9 -10.7 -9.9 -7.5
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.7T CNY 4.5 27 23.6 23.6
FR
Schneider Electric SE
PAR:SU
135B EUR 3.4 31.4 17.3 21.3
CH
Abb Ltd
SIX:ABBN
109.9B CHF 4 31.2 20.6 23.5
IE
Eaton Corporation PLC
NYSE:ETN
127.1B USD 4.8 32.4 22.7 27.1
US
Emerson Electric Co
NYSE:EMR
76.4B USD 4.2 33.3 16.2 23
US
Vertiv Holdings Co
NYSE:VRT
67.1B USD 6.9 64.9 33.4 38.9
KR
LG Energy Solution Ltd
KRX:373220
86.9T KRW 3.6 -99.3 21.1 80.8
CN
Sungrow Power Supply Co Ltd
SZSE:300274
354.6B CNY 3.8 23.1 18.6 18.6
US
AMETEK Inc
NYSE:AME
48.1B USD 6.7 32.8 21.3 25.9
US
Rockwell Automation Inc
NYSE:ROK
44.8B USD 5.4 51.7 29.5 36.9
P/E Multiple
Earnings Growth PEG
UK
Ilika PLC
LSE:IKA
Average P/E: 36.4
Negative Multiple: -10.7
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
27
27%
1
FR
Schneider Electric SE
PAR:SU
31.4
16%
2
CH
Abb Ltd
SIX:ABBN
31.2
14%
2.2
IE
Eaton Corporation PLC
NYSE:ETN
32.4
17%
1.9
US
Emerson Electric Co
NYSE:EMR
33.3
24%
1.4
US
Vertiv Holdings Co
NYSE:VRT
64.9
72%
0.9
KR
LG Energy Solution Ltd
KRX:373220
Negative Multiple: -99.3 N/A N/A
CN
Sungrow Power Supply Co Ltd
SZSE:300274
23.1
22%
1.1
US
AMETEK Inc
NYSE:AME
32.8
13%
2.5
US
Rockwell Automation Inc
NYSE:ROK
51.7
26%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Ilika PLC
LSE:IKA
Average EV/EBITDA: 22.4
Negative Multiple: -9.9
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
23.6
36%
0.7
FR
Schneider Electric SE
PAR:SU
17.3
10%
1.7
CH
Abb Ltd
SIX:ABBN
20.6
12%
1.7
IE
Eaton Corporation PLC
NYSE:ETN
22.7
14%
1.6
US
Emerson Electric Co
NYSE:EMR
16.2
8%
2
US
Vertiv Holdings Co
NYSE:VRT
33.4
30%
1.1
KR
LG Energy Solution Ltd
KRX:373220
21.1
40%
0.5
CN
Sungrow Power Supply Co Ltd
SZSE:300274
18.6
24%
0.8
US
AMETEK Inc
NYSE:AME
21.3
8%
2.7
US
Rockwell Automation Inc
NYSE:ROK
29.5
15%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Ilika PLC
LSE:IKA
Average EV/EBIT: 32
Negative Multiple: -7.5
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
23.6
25%
0.9
FR
Schneider Electric SE
PAR:SU
21.3
11%
1.9
CH
Abb Ltd
SIX:ABBN
23.5
13%
1.8
IE
Eaton Corporation PLC
NYSE:ETN
27.1
16%
1.7
US
Emerson Electric Co
NYSE:EMR
23
12%
1.9
US
Vertiv Holdings Co
NYSE:VRT
38.9
34%
1.1
KR
LG Energy Solution Ltd
KRX:373220
80.8
107%
0.8
CN
Sungrow Power Supply Co Ltd
SZSE:300274
18.6
23%
0.8
US
AMETEK Inc
NYSE:AME
25.9
9%
2.9
US
Rockwell Automation Inc
NYSE:ROK
36.9
19%
1.9