P

Porvair PLC
LSE:PRV

Watchlist Manager
Porvair PLC
LSE:PRV
Watchlist
Price: 856 GBX 7.27% Market Closed
Market Cap: 398m GBX

Relative Value

The Relative Value of one PRV stock under the Base Case scenario is hidden GBX. Compared to the current market price of 856 GBX, Porvair 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.

PRV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
45
Median 3Y
1.7
Median 5Y
1.7
Industry
1.8
Forward
1.9
vs History
25
vs Industry
40
Median 3Y
19.3
Median 5Y
20.4
Industry
22.8
Forward
21
vs History
34
vs Industry
37
Median 3Y
15.1
Median 5Y
15.6
Industry
15.4
vs History
15
vs Industry
26
Median 3Y
36.4
Median 5Y
40.8
Industry
21.9
vs History
15
vs Industry
41
Median 3Y
2.1
Median 5Y
2.2
Industry
2.1
vs History
15
vs Industry
45
Median 3Y
1.7
Median 5Y
1.7
Industry
1.9
Forward
1.9
vs History
17
vs Industry
51
Median 3Y
4.9
Median 5Y
5.1
Industry
6.7
vs History
25
vs Industry
44
Median 3Y
10.7
Median 5Y
11.2
Industry
13.1
Forward
11.9
vs History
28
vs Industry
42
Median 3Y
14.1
Median 5Y
14.9
Industry
17.4
Forward
15.7
vs History
41
vs Industry
37
Median 3Y
14.9
Median 5Y
15.4
Industry
15.6
vs History
60
vs Industry
28
Median 3Y
19.4
Median 5Y
20.5
Industry
19.5
vs History
6
vs Industry
34
Median 3Y
1.9
Median 5Y
2
Industry
1.5

Multiples Across Competitors

PRV Competitors Multiples
Porvair 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
Porvair PLC
LSE:PRV
398m GBP 2 23.5 13 17
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
113.4B USD 5.7 31.1 23.2 28.2
SE
Atlas Copco AB
STO:ATCO A
808.8B SEK 4.7 29.3 18.7 23.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
13.6T JPY 2.7 54.1 23.9 33.4
US
Illinois Tool Works Inc
NYSE:ITW
74.7B USD 4.7 24.7 18.1 19.9
US
Barnes Group Inc
NYSE:B
72.8B USD 5 20.3 8.7 11.1
SE
Sandvik AB
STO:SAND
367.8B SEK 3.1 24.9 14.2 19.4
CH
Schindler Holding AG
SIX:SCHP
30.7B CHF 2.8 31.1 17.9 22.4
JP
Fanuc Corp
TSE:6954
5.6T JPY 6.9 35.5 23 29.3
FI
Kone Oyj
OMXH:KNEBV
30.5B EUR 2.7 32 18.5 23
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
P
Porvair PLC
LSE:PRV
Average EV/EBITDA: 15 636.3
13
5%
2.6
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.2
11%
2.1
SE
Atlas Copco AB
STO:ATCO A
18.7
3%
6.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
23.9
18%
1.3
US
Illinois Tool Works Inc
NYSE:ITW
18.1
4%
4.5
US
Barnes Group Inc
NYSE:B
8.7
33%
0.3
SE
Sandvik AB
STO:SAND
14.2
5%
2.8
CH
Schindler Holding AG
SIX:SCHP
17.9
8%
2.2
JP
Fanuc Corp
TSE:6954
23
10%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
18.5
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
P
Porvair PLC
LSE:PRV
Average EV/EBIT: 19 126.9
17
6%
2.8
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.2
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
23.6
3%
7.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
33.4
N/A N/A
US
Illinois Tool Works Inc
NYSE:ITW
19.9
4%
5
US
Barnes Group Inc
NYSE:B
11.1
43%
0.3
SE
Sandvik AB
STO:SAND
19.4
8%
2.4
CH
Schindler Holding AG
SIX:SCHP
22.4
10%
2.2
JP
Fanuc Corp
TSE:6954
29.3
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
23
10%
2.3