W

Wartsila Oyj Abp
OTC:WRTBF

Watchlist Manager
Wartsila Oyj Abp
OTC:WRTBF
Watchlist
Price: 36.4275 USD Market Closed
Market Cap: 21.5B USD

Relative Value

The Relative Value of one WRTBF stock under the Base Case scenario is hidden USD. Compared to the current market price of 36.4275 USD, 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.

WRTBF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
43
Median 3Y
1.6
Median 5Y
1.4
Industry
1.8
Forward
2.6
vs History
53
vs Industry
34
Median 3Y
28.3
Median 5Y
32.2
Industry
22.7
Forward
29.8
vs History
22
vs Industry
50
Median 3Y
10.6
Median 5Y
10
Industry
15.4
vs History
23
vs Industry
39
Median 3Y
14.9
Median 5Y
13.5
Industry
21.8
vs History
0
vs Industry
16
Median 3Y
4.1
Median 5Y
3.2
Industry
2.1
vs History
0
vs Industry
42
Median 3Y
1.5
Median 5Y
1.4
Industry
1.9
Forward
2.7
vs History
vs Industry
67
Median 3Y
0
Median 5Y
0
Industry
6.8
vs History
0
vs Industry
33
Median 3Y
14.8
Median 5Y
13.7
Industry
13.1
Forward
18.7
vs History
42
vs Industry
36
Median 3Y
20.3
Median 5Y
23.2
Industry
17.6
Forward
22.6
vs History
22
vs Industry
48
Median 3Y
10.6
Median 5Y
9.9
Industry
15.7
vs History
23
vs Industry
39
Median 3Y
12.5
Median 5Y
11.9
Industry
19.5
vs History
0
vs Industry
36
Median 3Y
1.6
Median 5Y
1.3
Industry
1.5

Multiples Across Competitors

WRTBF 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
OTC:WRTBF
18.5B USD 2.7 30.9 19.8 24
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
115.2B USD 5.7 31.6 23.6 28.6
SE
Atlas Copco AB
STO:ATCO A
839.7B SEK 4.9 30.4 19.4 24.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.3T JPY 3 56.5 26.3 39
US
Barnes Group Inc
NYSE:B
77.2B USD 5.3 21.5 9.2 11.8
US
Illinois Tool Works Inc
NYSE:ITW
72.7B USD 4.6 24 17.7 19.4
SE
Sandvik AB
STO:SAND
382.5B SEK 3.2 25.9 14.8 20.1
CH
Schindler Holding AG
SIX:SCHP
32.4B CHF 2.9 32.8 19 23.6
JP
Fanuc Corp
TSE:6954
6T JPY 7.4 38.2 24.9 31.8
FI
Kone Oyj
OMXH:KNEBV
32B EUR 2.8 33.5 19.5 24.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
W
Wartsila Oyj Abp
OTC:WRTBF
Average EV/EBITDA: 15 637.7
19.8
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
23.6
11%
2.1
SE
Atlas Copco AB
STO:ATCO A
19.4
3%
6.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26.3
19%
1.4
US
Barnes Group Inc
NYSE:B
9.2
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
17.7
3%
5.9
SE
Sandvik AB
STO:SAND
14.8
6%
2.5
CH
Schindler Holding AG
SIX:SCHP
19
8%
2.4
JP
Fanuc Corp
TSE:6954
24.9
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.5
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
W
Wartsila Oyj Abp
OTC:WRTBF
Average EV/EBIT: 19 128.7
24
12%
2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.6
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
24.4
4%
6.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
39
N/A N/A
US
Barnes Group Inc
NYSE:B
11.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.4
4%
4.8
SE
Sandvik AB
STO:SAND
20.1
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
23.6
10%
2.4
JP
Fanuc Corp
TSE:6954
31.8
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.2
10%
2.4