Rotork PLC
LSE:ROR

Watchlist Manager
Rotork PLC Logo
Rotork PLC
LSE:ROR
Watchlist
Price: 336.2 GBX 2.94% Market Closed
Market Cap: 2.8B GBX

Relative Value

The Relative Value of one ROR stock under the Base Case scenario is 359.81 GBX. Compared to the current market price of 336.2 GBX, Rotork PLC is Undervalued by 7%.

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.

ROR Relative Value
Base Case
359.81 GBX
Undervaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
21
Median 3Y
3.8
Median 5Y
3.9
Industry
1.6
Forward
3.5
vs History
52
vs Industry
33
Median 3Y
25.7
Median 5Y
26.7
Industry
21
Forward
19
vs History
77
vs Industry
29
Median 3Y
27.5
Median 5Y
23.3
Industry
14.4
vs History
90
vs Industry
29
Median 3Y
38.1
Median 5Y
28.6
Industry
20.6
vs History
49
vs Industry
15
Median 3Y
4.6
Median 5Y
4.6
Industry
1.8
vs History
74
vs Industry
21
Median 3Y
3.7
Median 5Y
3.7
Industry
1.7
Forward
3.3
vs History
87
vs Industry
39
Median 3Y
7.8
Median 5Y
8
Industry
6.2
vs History
80
vs Industry
34
Median 3Y
14.8
Median 5Y
15
Industry
12.2
Forward
12.7
vs History
88
vs Industry
39
Median 3Y
16.8
Median 5Y
17.7
Industry
16.2
Forward
14.2
vs History
77
vs Industry
31
Median 3Y
26.2
Median 5Y
22.1
Industry
14.5
vs History
77
vs Industry
27
Median 3Y
33.3
Median 5Y
24.7
Industry
17.9
vs History
57
vs Industry
10
Median 3Y
4.5
Median 5Y
4.5
Industry
1.3

Multiples Across Competitors

ROR Competitors Multiples
Rotork PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Rotork PLC
LSE:ROR
2.8B GBP 3.8 27.5 13.8 15.4
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
84.6B USD 4.3 24.9 18.3 22.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12T JPY 2.4 49 22.3 31.6
SE
Atlas Copco AB
STO:ATCO A
749.1B SEK 4.2 25.6 16.4 20.4
US
Illinois Tool Works Inc
NYSE:ITW
71.6B USD 4.5 21.3 17.6 19.3
CH
Schindler Holding AG
SIX:SCHP
32.1B CHF 2.9 33.7 20.2 25.5
US
Otis Worldwide Corp
NYSE:OTIS
38.1B USD 2.7 24.9 22.9 25.2
US
Barnes Group Inc
NYSE:B
36.8B USD 2.8 15.8 5.6 7.7
FI
Kone Oyj
OMXH:KNEBV
29.3B EUR 2.6 30.5 18.3 22.7
US
Ingersoll Rand Inc
NYSE:IR
32.9B USD 4.5 40 18.5 24.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Rotork PLC
LSE:ROR
Average EV/EBITDA: 15 635.8
13.8
7%
2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.3
8%
2.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.3
12%
1.9
SE
Atlas Copco AB
STO:ATCO A
16.4
4%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
17.6
3%
5.9
CH
Schindler Holding AG
SIX:SCHP
20.2
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
22.9
8%
2.9
US
Barnes Group Inc
NYSE:B
5.6
16%
0.3
FI
K
Kone Oyj
OMXH:KNEBV
18.3
9%
2
US
Ingersoll Rand Inc
NYSE:IR
18.5
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Rotork PLC
LSE:ROR
Average EV/EBIT: 19 125.8
15.4
7%
2.2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.4
11%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.6
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
20.4
5%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
19.3
3%
6.4
CH
Schindler Holding AG
SIX:SCHP
25.5
10%
2.6
US
Otis Worldwide Corp
NYSE:OTIS
25.2
8%
3.2
US
Barnes Group Inc
NYSE:B
7.7
14%
0.5
FI
K
Kone Oyj
OMXH:KNEBV
22.7
10%
2.3
US
Ingersoll Rand Inc
NYSE:IR
24.7
15%
1.6