Relative Value

The Relative Value of one IMI stock under the Base Case scenario is hidden GBX. Compared to the current market price of 2 088 GBX, IMI 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.

IMI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
34
Median 3Y
2
Median 5Y
2
Industry
1.6
Forward
2.2
vs History
15
vs Industry
37
Median 3Y
18.5
Median 5Y
18.6
Industry
21
Forward
15.4
vs History
11
vs Industry
39
Median 3Y
13.3
Median 5Y
13.1
Industry
14.3
vs History
19
vs Industry
24
Median 3Y
24.7
Median 5Y
19.9
Industry
20.4
vs History
17
vs Industry
14
Median 3Y
4.5
Median 5Y
4.5
Industry
1.8
vs History
9
vs Industry
33
Median 3Y
2.3
Median 5Y
2.3
Industry
1.7
Forward
2.4
vs History
11
vs Industry
49
Median 3Y
5
Median 5Y
4.9
Industry
6.1
vs History
15
vs Industry
43
Median 3Y
10.1
Median 5Y
10.1
Industry
12.1
Forward
9.9
vs History
33
vs Industry
43
Median 3Y
13.5
Median 5Y
13.5
Industry
16.1
Forward
12.4
vs History
23
vs Industry
37
Median 3Y
14.9
Median 5Y
14.6
Industry
14.4
vs History
17
vs Industry
28
Median 3Y
19.5
Median 5Y
18.6
Industry
17.6
vs History
14
vs Industry
19
Median 3Y
2.7
Median 5Y
2.7
Industry
1.3

Multiples Across Competitors

IMI Competitors Multiples
IMI PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
IMI PLC
LSE:IMI
5.3B GBP 2.4 21.5 10.8 14
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
88.4B USD 4.5 26.1 19.1 23.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
11.9T JPY 2.4 48.5 22.1 31.3
SE
Atlas Copco AB
STO:ATCO A
743.5B SEK 4.2 25.5 16.3 20.2
US
Illinois Tool Works Inc
NYSE:ITW
72.3B USD 4.6 21.5 17.8 19.5
CH
Schindler Holding AG
SIX:SCHP
31.6B CHF 2.8 33.3 19.9 25.2
US
Otis Worldwide Corp
NYSE:OTIS
38.6B USD 2.7 25.1 23.1 25.5
US
Barnes Group Inc
NYSE:B
36.5B USD 2.7 15.7 5.5 7.6
US
Ingersoll Rand Inc
NYSE:IR
34.3B USD 4.7 41.6 19.2 25.6
FI
Kone Oyj
OMXH:KNEBV
29B EUR 2.6 30.2 18.2 22.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
IMI PLC
LSE:IMI
Average EV/EBITDA: 15 635.7
10.8
6%
1.8
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
19.1
8%
2.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.1
12%
1.8
SE
Atlas Copco AB
STO:ATCO A
16.3
4%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
17.8
3%
5.9
CH
Schindler Holding AG
SIX:SCHP
19.9
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
23.1
8%
2.9
US
Barnes Group Inc
NYSE:B
5.5
16%
0.3
US
Ingersoll Rand Inc
NYSE:IR
19.2
9%
2.1
FI
K
Kone Oyj
OMXH:KNEBV
18.2
9%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
IMI PLC
LSE:IMI
Average EV/EBIT: 19 125.8
14
8%
1.7
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.4
11%
2.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
20.2
5%
4
US
Illinois Tool Works Inc
NYSE:ITW
19.5
3%
6.5
CH
Schindler Holding AG
SIX:SCHP
25.2
10%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
25.5
8%
3.2
US
Barnes Group Inc
NYSE:B
7.6
14%
0.5
US
Ingersoll Rand Inc
NYSE:IR
25.6
15%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
22.5
10%
2.2