W

Wartsila Oyj Abp
OMXH:WRT1V

Watchlist Manager
Wartsila Oyj Abp
OMXH:WRT1V
Watchlist
Price: 30.4 EUR -0.59% Market Closed
Market Cap: 18B EUR

Relative Value

The Relative Value of one WRT1V stock under the Base Case scenario is hidden EUR. Compared to the current market price of 30.4 EUR, Wartsila Oyj Abp 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.

WRT1V Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
43
Median 3Y
1.5
Median 5Y
1.3
Industry
1.8
Forward
2.5
vs History
53
vs Industry
34
Median 3Y
27.9
Median 5Y
32.2
Industry
22.9
Forward
28.9
vs History
23
vs Industry
50
Median 3Y
10.6
Median 5Y
9.9
Industry
15.5
vs History
25
vs Industry
39
Median 3Y
14.7
Median 5Y
13.5
Industry
21.9
vs History
0
vs Industry
16
Median 3Y
4
Median 5Y
3.1
Industry
2.1
vs History
0
vs Industry
42
Median 3Y
1.5
Median 5Y
1.3
Industry
1.9
Forward
2.6
vs History
vs Industry
67
Median 3Y
0
Median 5Y
0
Industry
6.8
vs History
0
vs Industry
33
Median 3Y
14.5
Median 5Y
13.6
Industry
13.3
Forward
18.1
vs History
42
vs Industry
36
Median 3Y
20.3
Median 5Y
22.7
Industry
17.6
Forward
22
vs History
22
vs Industry
48
Median 3Y
10.6
Median 5Y
9.7
Industry
15.7
vs History
23
vs Industry
39
Median 3Y
12.5
Median 5Y
11.9
Industry
19.6
vs History
0
vs Industry
36
Median 3Y
1.5
Median 5Y
1.3
Industry
1.5

Multiples Across Competitors

WRT1V Competitors Multiples
Wartsila Oyj Abp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Wartsila Oyj Abp
OMXH:WRT1V
17.9B EUR 2.6 29.9 19.2 23.2
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
111.6B USD 5.6 30.6 22.9 27.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14T JPY 2.7 55.5 24.6 34.2
SE
Atlas Copco AB
STO:ATCO A
809.3B SEK 4.7 29.3 18.7 23.6
US
Illinois Tool Works Inc
NYSE:ITW
74.9B USD 4.7 24.7 18.2 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
5.9T JPY 7.2 37.4 24.4 31.1
FI
Kone Oyj
OMXH:KNEBV
30.9B EUR 2.7 32.4 18.8 23.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
W
Wartsila Oyj Abp
OMXH:WRT1V
Average EV/EBITDA: 15 637.1
19.2
12%
1.6
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.9
11%
2.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
24.6
18%
1.4
SE
Atlas Copco AB
STO:ATCO A
18.7
3%
6.2
US
Illinois Tool Works Inc
NYSE:ITW
18.2
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
24.4
10%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
18.8
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
W
Wartsila Oyj Abp
OMXH:WRT1V
Average EV/EBIT: 19 127.8
23.2
12%
1.9
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
27.8
15%
1.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
34.2
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
23.6
3%
7.9
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
31.1
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
23.4
10%
2.3