Kawasaki Heavy Industries Ltd
OTC:KWHIY

Watchlist Manager
Kawasaki Heavy Industries Ltd Logo
Kawasaki Heavy Industries Ltd
OTC:KWHIY
Watchlist
Price: 47.6 USD 5.87% Market Closed
Market Cap: $19.9B

Relative Value

The Relative Value of one KWHIY stock under the Base Case scenario is 29.63 USD. Compared to the current market price of 47.6 USD, Kawasaki Heavy Industries Ltd is Overvalued by 38%.

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.

KWHIY Relative Value
Base Case
29.63 USD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KWHIY Competitors Multiples
Kawasaki Heavy Industries 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
JP
Kawasaki Heavy Industries Ltd
OTC:KWHIY
3.1T USD 1.3 30.1 16.3 31.9
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
124.7B USD 6.1 35.2 26.6 30.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
17.2T JPY 3.6 60.4 29.8 43.7
JP
Freund Corp
TSE:6312
16.9T JPY 607.7 8 494.3 4 698.9 5 768.3
SE
Atlas Copco AB
STO:ATCO A
923B SEK 5.5 35 21.4 27.4
US
Illinois Tool Works Inc
NYSE:ITW
85.5B USD 5.3 28 19.8 21.7
US
Barnes Group Inc
NYSE:B
80.6B USD 4.7 15.9 7.7 9.6
SE
Sandvik AB
STO:SAND
478B SEK 4 32.5 18 24.4
CH
Schindler Holding AG
SIX:SCHP
33.4B CHF 3 33.7 19.6 24.4
JP
Fanuc Corp
TSE:6954
6.3T JPY 7.6 39.3 25.5 32.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kawasaki Heavy Industries Ltd
OTC:KWHIY
Average EV/EBITDA: 16 064
16.3
13%
1.3
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
26.6
11%
2.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29.8
19%
1.6
JP
Freund Corp
TSE:6312
4 698.9
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
21.4
10%
2.1
US
Illinois Tool Works Inc
NYSE:ITW
19.8
6%
3.3
US
Barnes Group Inc
NYSE:B
7.7
14%
0.6
SE
Sandvik AB
STO:SAND
18
8%
2.3
CH
Schindler Holding AG
SIX:SCHP
19.6
8%
2.4
JP
Fanuc Corp
TSE:6954
25.5
10%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kawasaki Heavy Industries Ltd
OTC:KWHIY
Average EV/EBIT: 19 653
31.9
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
30.6
15%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
43.7
N/A N/A
JP
Freund Corp
TSE:6312
5 768.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
27.4
10%
2.7
US
Illinois Tool Works Inc
NYSE:ITW
21.7
6%
3.6
US
Barnes Group Inc
NYSE:B
9.6
16%
0.6
SE
Sandvik AB
STO:SAND
24.4
11%
2.2
CH
Schindler Holding AG
SIX:SCHP
24.4
10%
2.4
JP
Fanuc Corp
TSE:6954
32.3
N/A N/A