Skellerup Holdings Ltd
NZX:SKL

Watchlist Manager
Skellerup Holdings Ltd Logo
Skellerup Holdings Ltd
NZX:SKL
Watchlist
Price: 5.22 NZD 1.36% Market Closed
Market Cap: 1B NZD

Relative Value

The Relative Value of one SKL stock under the Base Case scenario is 6.38 NZD. Compared to the current market price of 5.22 NZD, Skellerup Holdings Ltd is Undervalued by 18%.

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.

SKL Relative Value
Base Case
6.38 NZD
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
29
Median 3Y
2.8
Median 5Y
3
Industry
1.8
Forward
2.7
vs History
71
vs Industry
39
Median 3Y
18.9
Median 5Y
20
Industry
22.9
Forward
17.5
vs History
52
vs Industry
38
Median 3Y
15
Median 5Y
15.6
Industry
15.5
vs History
46
vs Industry
30
Median 3Y
19.4
Median 5Y
20.4
Industry
21.9
vs History
57
vs Industry
17
Median 3Y
4.2
Median 5Y
4.4
Industry
2.1
vs History
58
vs Industry
28
Median 3Y
2.9
Median 5Y
3.1
Industry
1.9
Forward
2.7
vs History
61
vs Industry
42
Median 3Y
6.9
Median 5Y
7.2
Industry
6.8
vs History
63
vs Industry
35
Median 3Y
13.4
Median 5Y
14.3
Industry
13.3
Forward
10.7
vs History
63
vs Industry
45
Median 3Y
13.4
Median 5Y
14.3
Industry
17.6
Forward
12.8
vs History
52
vs Industry
37
Median 3Y
15.6
Median 5Y
16.2
Industry
15.7
vs History
39
vs Industry
30
Median 3Y
17
Median 5Y
17.7
Industry
19.6
vs History
49
vs Industry
16
Median 3Y
3.4
Median 5Y
3.5
Industry
1.5

Multiples Across Competitors

SKL Competitors Multiples
Skellerup Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Skellerup Holdings Ltd
NZX:SKL
1B NZD 2.9 18.8 13.5 13.5
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
108.8B USD 5.4 29.9 22.4 27.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12.8T JPY 2.5 50.9 22.5 31.4
SE
Atlas Copco AB
STO:ATCO A
780.6B SEK 4.6 28.3 18.1 22.8
US
Illinois Tool Works Inc
NYSE:ITW
73.2B USD 4.6 24.2 17.8 19.5
US
Barnes Group Inc
NYSE:B
73.5B USD 5 20.5 8.8 11.2
CH
Schindler Holding AG
SIX:SCHP
31.6B CHF 2.8 32 18.5 23.1
SE
Sandvik AB
STO:SAND
356.6B SEK 3 24.5 13.8 18.9
FI
Kone Oyj
OMXH:KNEBV
30.9B EUR 2.7 32.4 18.8 23.3
JP
Fanuc Corp
TSE:6954
5.4T JPY 6.7 34.5 22.2 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Skellerup Holdings Ltd
NZX:SKL
Average EV/EBITDA: 15 636.1
13.5
13%
1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.4
11%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.5
18%
1.3
SE
Atlas Copco AB
STO:ATCO A
18.1
3%
6
US
Illinois Tool Works Inc
NYSE:ITW
17.8
4%
4.5
US
Barnes Group Inc
NYSE:B
8.8
33%
0.3
CH
Schindler Holding AG
SIX:SCHP
18.5
8%
2.3
SE
Sandvik AB
STO:SAND
13.8
5%
2.8
FI
K
Kone Oyj
OMXH:KNEBV
18.8
9%
2.1
JP
Fanuc Corp
TSE:6954
22.2
10%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Skellerup Holdings Ltd
NZX:SKL
Average EV/EBIT: 19 126.2
13.5
7%
1.9
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
27.1
15%
1.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.4
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
22.8
3%
7.6
US
Illinois Tool Works Inc
NYSE:ITW
19.5
4%
4.9
US
Barnes Group Inc
NYSE:B
11.2
43%
0.3
CH
Schindler Holding AG
SIX:SCHP
23.1
10%
2.3
SE
Sandvik AB
STO:SAND
18.9
8%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
23.3
10%
2.3
JP
Fanuc Corp
TSE:6954
28.4
N/A N/A