Harvia Oyj
OMXH:HARVIA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (17.7), the stock would be worth €39.93 (9% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 16.1 | €36.5 |
0%
|
| 3-Year Average | 17.7 | €39.93 |
+9%
|
| 5-Year Average | 16.9 | €38.16 |
+5%
|
| Industry Average | 19.7 | €44.48 |
+22%
|
| Country Average | 11.5 | €25.99 |
-29%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€685.4m
|
/ |
Jan 2026
€45.7m
|
= |
|
|
€685.4m
|
/ |
Dec 2026
€53m
|
= |
|
|
€685.4m
|
/ |
Dec 2027
€60.2m
|
= |
|
|
€685.4m
|
/ |
Dec 2028
€66m
|
= |
|
|
€685.4m
|
/ |
Dec 2029
€76.6m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| FI |
H
|
Harvia Oyj
OMXH:HARVIA
|
689.7m EUR | 16.1 | 25.8 | |
| JP |
|
Bandai Namco Holdings Inc
TSE:7832
|
2.4T JPY | 10 | 21 | |
| US |
|
Hasbro Inc
NASDAQ:HAS
|
13.3B USD | 12.4 | -41.4 | |
| JP |
|
Shimano Inc
TSE:7309
|
1.4T JPY | 13.4 | 38.6 | |
| UK |
|
Games Workshop Group PLC
LSE:GAW
|
6.4B GBP | 19.6 | 30.9 | |
| CA |
|
BRP Inc
TSX:DOO
|
8.8B CAD | 9.9 | 19.2 | |
| CN |
|
Zhejiang CFMoto Power Co Ltd
SSE:603129
|
42.4B CNY | 18 | 25.2 | |
| US |
|
Acushnet Holdings Corp
NYSE:GOLF
|
5.7B USD | 18.3 | 30.4 | |
| US |
|
Brunswick Corp
NYSE:BC
|
5.2B USD | 11.1 | -37.5 | |
| IT |
|
Technogym SpA
MIL:TGYM
|
3.9B EUR | 17.4 | 34.3 | |
| US |
|
Mattel Inc
NASDAQ:MAT
|
4.4B USD | 7 | 11 |
Market Distribution
| Min | 0.5 |
| 30th Percentile | 8.7 |
| Median | 11.5 |
| 70th Percentile | 16.5 |
| Max | 368.3 |
Other Multiples
Harvia Oyj
Glance View
Harvia Oyj engages in the manufacture of sauna and spa products. The company is headquartered in Muurame, Lansi-Suomen and currently employs 824 full-time employees. The company went IPO on 2018-03-22. Its product and service offering is divided into five groups: sauna heaters, sauna rooms, control units, steam generators and spare parts, services and other products. Heaters comprise products for small, family and commercial saunas. Sauna rooms include infrared and steam rooms. Other products are comprised of spa modules, digital control units and various sauna accessories suitable for different sauna and spa cultures. Additionally, the Company offers a range of interior solutions from panelling boards to speakers and lighting. Harvia Oyj operates in China, Estonia, Finland and Russia. Its primary markets consist of Finland, Germany, Russia, Sweden and the United States. Clients mainly consist of retailers and wholesale customers, who sell products to builders and end customers.
