Herige SA
PAR:ALHRG

Watchlist Manager
Herige SA Logo
Herige SA
PAR:ALHRG
Watchlist
Price: 23.45 EUR 2.63% Market Closed
Market Cap: 67.7m EUR

Relative Value

The Relative Value of one ALHRG stock under the Base Case scenario is 76.82 EUR. Compared to the current market price of 23.45 EUR, Herige SA is Undervalued by 69%.

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.

ALHRG Relative Value
Base Case
76.82 EUR
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
89
Median 3Y
0.1
Median 5Y
0.1
Industry
0.7
Forward
0.1
vs History
93
vs Industry
69
Median 3Y
4.5
Median 5Y
6.1
Industry
14
Forward
3.3
vs History
68
vs Industry
60
Median 3Y
3.4
Median 5Y
2.9
Industry
8
vs History
vs Industry
51
Median 3Y
-2.8
Median 5Y
-2.4
Industry
14.6
vs History
93
vs Industry
79
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1
vs History
88
vs Industry
80
Median 3Y
0.3
Median 5Y
0.3
Industry
0.8
Forward
0.1
vs History
88
vs Industry
88
Median 3Y
0.7
Median 5Y
0.7
Industry
4
vs History
84
vs Industry
65
Median 3Y
4.4
Median 5Y
4.1
Industry
8.2
Forward
1.6
vs History
vs Industry
37
Median 3Y
7.1
Median 5Y
7
Industry
10.9
Forward
2.5
vs History
84
vs Industry
57
Median 3Y
8.6
Median 5Y
4.4
Industry
9.4
vs History
31
vs Industry
24
Median 3Y
16.1
Median 5Y
5.3
Industry
10.9
vs History
77
vs Industry
72
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9

Multiples Across Competitors

ALHRG Competitors Multiples
Herige SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Herige SA
PAR:ALHRG
67.7m EUR 0.1 2.8 3 -96.7
IN
A-1 Acid Ltd
BSE:542012
7.9T INR 3 637.7 450 945 753 572.6 -310 864.6
JP
Mitsubishi Corp
TSE:8058
10.5T JPY 0.6 9.6 14.4 36.6
JP
Itochu Corp
TSE:8001
10T JPY 0.7 11.5 11.1 17.9
JP
Mitsui & Co Ltd
TSE:8031
8.1T JPY 0.6 8.2 13.5 23
US
WW Grainger Inc
XMUN:GWW
44.9B EUR 2.9 26.5 18.1 19.8
US
W W Grainger Inc
NYSE:GWW
50.1B USD 2.9 26.2 17.9 19.6
US
Fastenal Co
NASDAQ:FAST
45.1B USD 5.9 39.2 26.6 29.7
US
United Rentals Inc
NYSE:URI
42.3B USD 2.7 16.6 7.6 13.3
US
Ferguson Enterprises Inc
NYSE:FERG
34.5B USD 5 124.3 87.3 91.4
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.9 72.4 23.3 31.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Herige SA
PAR:ALHRG
Average EV/EBITDA: 68 526.9
3
-6%
N/A
IN
A
A-1 Acid Ltd
BSE:542012
753 572.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
14.4
-2%
N/A
JP
Itochu Corp
TSE:8001
11.1
3%
3.7
JP
Mitsui & Co Ltd
TSE:8031
13.5
2%
6.8
US
W
WW Grainger Inc
XMUN:GWW
18.1
7%
2.6
US
W W Grainger Inc
NYSE:GWW
17.9
7%
2.6
US
Fastenal Co
NASDAQ:FAST
26.6
9%
3
US
United Rentals Inc
NYSE:URI
7.6
6%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
87.3
948%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
26%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Herige SA
PAR:ALHRG
Average EV/EBIT: 31.4
Negative Multiple: -96.7
10%
N/A
IN
A
A-1 Acid Ltd
BSE:542012
Negative Multiple: -310 864.6 N/A N/A
JP
Mitsubishi Corp
TSE:8058
36.6
N/A N/A
JP
Itochu Corp
TSE:8001
17.9
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
23
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
19.8
7%
2.8
US
W W Grainger Inc
NYSE:GWW
19.6
7%
2.8
US
Fastenal Co
NASDAQ:FAST
29.7
10%
3
US
United Rentals Inc
NYSE:URI
13.3
4%
3.3
US
Ferguson Enterprises Inc
NYSE:FERG
91.4
961%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.3
20%
1.6