Thermador Groupe SA
PAR:THEP

Watchlist Manager
Thermador Groupe SA Logo
Thermador Groupe SA
PAR:THEP
Watchlist
Price: 67.3 EUR 1.82% Market Closed
Market Cap: 619.2m EUR

Relative Value

The Relative Value of one THEP stock under the Base Case scenario is 72.54 EUR. Compared to the current market price of 67.3 EUR, Thermador Groupe SA is Undervalued by 7%.

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.

THEP Relative Value
Base Case
72.54 EUR
Undervaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
31
Median 3Y
1.3
Median 5Y
1.4
Industry
0.7
Forward
1.2
vs History
65
vs Industry
38
Median 3Y
13.6
Median 5Y
14.4
Industry
14
Forward
13.3
vs History
85
vs Industry
35
Median 3Y
11.9
Median 5Y
12.6
Industry
8
vs History
76
vs Industry
33
Median 3Y
11.1
Median 5Y
13.4
Industry
14.6
vs History
95
vs Industry
27
Median 3Y
2.2
Median 5Y
2.3
Industry
1.1
vs History
88
vs Industry
32
Median 3Y
1.3
Median 5Y
1.4
Industry
0.8
Forward
1.1
vs History
88
vs Industry
41
Median 3Y
4.9
Median 5Y
5.1
Industry
4
vs History
82
vs Industry
38
Median 3Y
8.6
Median 5Y
9.2
Industry
8.2
Forward
7.5
vs History
73
vs Industry
40
Median 3Y
9.8
Median 5Y
10.5
Industry
10.9
Forward
9
vs History
85
vs Industry
39
Median 3Y
12.4
Median 5Y
13
Industry
9.4
vs History
85
vs Industry
35
Median 3Y
14.8
Median 5Y
15.1
Industry
10.9
vs History
92
vs Industry
24
Median 3Y
1.8
Median 5Y
1.8
Industry
0.9

Multiples Across Competitors

THEP Competitors Multiples
Thermador Groupe SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Thermador Groupe SA
PAR:THEP
617.2m EUR 1.2 13.8 8.1 9.6
IN
A-1 Acid Ltd
BSE:542012
7.7T INR 3 537.5 438 521.5 732 811.6 -302 300.3
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
W W Grainger Inc
NYSE:GWW
51.6B USD 3 27 18.3 19.9
US
WW Grainger Inc
XMUN:GWW
44.6B EUR 2.9 26.4 17.9 19.5
US
Fastenal Co
NASDAQ:FAST
47.1B USD 6.2 40.9 27.8 31
US
United Rentals Inc
NYSE:URI
43.2B USD 2.8 17 7.8 13.5
US
Ferguson Enterprises Inc
NYSE:FERG
34.4B USD 5 124.2 87.2 91.3
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.6T INR 2.9 70.6 22.9 30.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Thermador Groupe SA
PAR:THEP
Average EV/EBITDA: 66 640
8.1
7%
1.2
IN
A
A-1 Acid Ltd
BSE:542012
732 811.6
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 W Grainger Inc
NYSE:GWW
18.3
7%
2.6
US
W
WW Grainger Inc
XMUN:GWW
17.9
7%
2.6
US
Fastenal Co
NASDAQ:FAST
27.8
9%
3.1
US
United Rentals Inc
NYSE:URI
7.8
6%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
87.2
948%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
22.9
26%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Thermador Groupe SA
PAR:THEP
Average EV/EBIT: 29.3
9.6
7%
1.4
IN
A
A-1 Acid Ltd
BSE:542012
Negative Multiple: -302 300.3 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 W Grainger Inc
NYSE:GWW
19.9
7%
2.8
US
W
WW Grainger Inc
XMUN:GWW
19.5
7%
2.8
US
Fastenal Co
NASDAQ:FAST
31
10%
3.1
US
United Rentals Inc
NYSE:URI
13.5
4%
3.4
US
Ferguson Enterprises Inc
NYSE:FERG
91.3
961%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
30.6
20%
1.5