DAN Relative Valuation - Dana Inc

Watchlist Manager

Watchlist

Price: 33.4 USD -2.71% Market Closed

Market Cap: $3.6B

	Dana Inc NYSE:DAN	US
	Panca Budi Idaman Tbk PT IDX:PBID	ID

Multiples-Based Value

The Multiples-Based Value of one DAN stock under the Base Case scenario is 30.64 USD. Compared to the current market price of 33.4 USD, Dana Inc is Overvalued by 8%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

DAN Multiples-Based Value

Base Case

Overvaluation 8%

Multiples-Based Value

Price $33.4

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US	Dana Inc NYSE:DAN	3.8B USD	0.5	44.1	11.5	31.2
JP	Sumitomo Electric Industries Ltd TSE:5802	7.3T JPY	1.5	28.5	12.5	19.2
JP	Denso Corp TSE:6902	5.2T JPY	0.7	13.6	5.4	9.5
KR	Hyundai Mobis Co Ltd KRX:012330	34.6T KRW	0.6	9.5	5.7	7.7
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	152.3B CNY	3.3	16.2	13.8	13.8
CA	Magna International Inc TSX:MG	21.5B CAD	0.4	19	5	8.9
CN	Ningbo Tuopu Group Co Ltd SSE:601689	101.9B CNY	3.4	36.7	31.2	31.2
DE	Continental AG XETRA:CON	12.5B EUR	0.5	50.2	5.9	17.7
IE	Aptiv PLC NYSE:APTV	13B USD	0.6	78.6	5.8	8.4
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	1.1T INR	0.9	33	10.1	19.4
US	Modine Manufacturing Co NYSE:MOD	11.6B USD	4	117.5	28.5	35

			Revenue Growth	P/S to Growth
US	Dana Inc NYSE:DAN	Average P/S: 1.5 0.5	4%	0.1
JP	Sumitomo Electric Industries Ltd TSE:5802	1.5	4%	0.4
JP	Denso Corp TSE:6902	0.7	3%	0.2
KR	Hyundai Mobis Co Ltd KRX:012330	0.6	7%	0.1
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	3.3	15%	0.2
CA	Magna International Inc TSX:MG	0.4	3%	0.1
CN	Ningbo Tuopu Group Co Ltd SSE:601689	3.4	16%	0.2
DE	Continental AG XETRA:CON	0.5	-22%	N/A
IE	Aptiv PLC NYSE:APTV	0.6	6%	0.1
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	0.9	11%	0.1
US	Modine Manufacturing Co NYSE:MOD	4	21%	0.2

			Earnings Growth	PEG
US	Dana Inc NYSE:DAN	Average P/E: 40.6 44.1	72%	0.6
JP	Sumitomo Electric Industries Ltd TSE:5802	28.5	20%	1.4
JP	Denso Corp TSE:6902	13.6	15%	0.9
KR	Hyundai Mobis Co Ltd KRX:012330	9.5	14%	0.7
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	16.2	N/A	N/A
CA	Magna International Inc TSX:MG	19	41%	0.5
CN	Ningbo Tuopu Group Co Ltd SSE:601689	36.7	N/A	N/A
DE	Continental AG XETRA:CON	50.2	10%	5
IE	Aptiv PLC NYSE:APTV	78.6	141%	0.6
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	33	21%	1.6
US	Modine Manufacturing Co NYSE:MOD	117.5	43%	2.7

			EBITDA Growth	EV/EBITDA to Growth
US	Dana Inc NYSE:DAN	Average EV/EBITDA: 12.3 11.5	20%	0.6
JP	Sumitomo Electric Industries Ltd TSE:5802	12.5	9%	1.4
JP	Denso Corp TSE:6902	5.4	9%	0.6
KR	Hyundai Mobis Co Ltd KRX:012330	5.7	9%	0.6
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	13.8	12%	1.2
CA	Magna International Inc TSX:MG	5	6%	0.8
CN	Ningbo Tuopu Group Co Ltd SSE:601689	31.2	N/A	N/A
DE	Continental AG XETRA:CON	5.9	-8%	N/A
IE	Aptiv PLC NYSE:APTV	5.8	8%	0.7
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	10.1	12%	0.8
US	Modine Manufacturing Co NYSE:MOD	28.5	31%	0.9

			EBIT Growth	EV/EBIT to Growth
US	Dana Inc NYSE:DAN	Average EV/EBIT: 18.4 31.2	45%	0.7
JP	Sumitomo Electric Industries Ltd TSE:5802	19.2	N/A	N/A
JP	Denso Corp TSE:6902	9.5	N/A	N/A
KR	Hyundai Mobis Co Ltd KRX:012330	7.7	10%	0.8
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	13.8	19%	0.7
CA	Magna International Inc TSX:MG	8.9	11%	0.8
CN	Ningbo Tuopu Group Co Ltd SSE:601689	31.2	N/A	N/A
DE	Continental AG XETRA:CON	17.7	0%	N/A
IE	Aptiv PLC NYSE:APTV	8.4	12%	0.7
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	19.4	17%	1.1
US	Modine Manufacturing Co NYSE:MOD	35	35%	1

Dana Inc
NYSE:DAN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DAN Competitors Multiples
Dana Inc Competitors

See Also

Company

Help

Tools

Stocks

Dana Inc NYSE:DAN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DAN Competitors Multiples Dana Inc Competitors

See Also

Company

Help

Tools

Stocks

Dana Inc
NYSE:DAN

DAN Competitors Multiples
Dana Inc Competitors