Thermador Groupe SA
PAR:THEP

Watchlist Manager
Thermador Groupe SA Logo
Thermador Groupe SA
PAR:THEP
Watchlist
Price: 77.8 EUR -2.02% Market Closed
Market Cap: 715.8m EUR

Relative Value

The Relative Value of one THEP stock under the Base Case scenario is 77.63 EUR. Compared to the current market price of 77.8 EUR, Thermador Groupe SA is Fairly Valued.

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
77.63 EUR
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
31
Median 3Y
1.4
Median 5Y
1.4
Industry
0.7
Forward
1.4
vs History
19
vs Industry
38
Median 3Y
14.1
Median 5Y
14.8
Industry
15.6
Forward
15.1
vs History
33
vs Industry
35
Median 3Y
13
Median 5Y
13
Industry
8.8
vs History
49
vs Industry
33
Median 3Y
14.1
Median 5Y
15.3
Industry
14.8
vs History
73
vs Industry
27
Median 3Y
2
Median 5Y
2.3
Industry
1.2
vs History
47
vs Industry
32
Median 3Y
1.3
Median 5Y
1.4
Industry
0.9
Forward
1.3
vs History
46
vs Industry
41
Median 3Y
4.9
Median 5Y
5.1
Industry
4.4
vs History
28
vs Industry
38
Median 3Y
8.7
Median 5Y
9.5
Industry
9.3
Forward
9.1
vs History
11
vs Industry
40
Median 3Y
10.2
Median 5Y
10.8
Industry
12.4
Forward
10.8
vs History
38
vs Industry
39
Median 3Y
13.1
Median 5Y
13.1
Industry
10
vs History
50
vs Industry
35
Median 3Y
14.2
Median 5Y
14.7
Industry
12.2
vs History
71
vs Industry
24
Median 3Y
1.7
Median 5Y
1.8
Industry
0.9

Multiples Across Competitors

THEP Competitors Multiples
Thermador Groupe SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Thermador Groupe SA
PAR:THEP
713.5m EUR 1.5 17.3 10.1 12.3
JP
Itochu Corp
TSE:8001
15.6T JPY 1.1 16.6 15.9 26.1
JP
Mitsubishi Corp
TSE:8058
14.2T JPY 0.8 20.7 24.9 53.2
JP
Mitsui & Co Ltd
TSE:8031
13.8T JPY 1 15.1 21.3 36.3
US
United Rentals Inc
NYSE:URI
59.9B USD 3.7 23.7 10.2 17.9
US
W W Grainger Inc
NYSE:GWW
49B USD 2.8 28.3 18.5 20.4
US
WW Grainger Inc
XMUN:GWW
41.9B EUR 2.8 28.3 18.5 20.3
JP
Marubeni Corp
TSE:8002
7.6T JPY 0.9 13.3 15.6 24.4
US
Fastenal Co
NASDAQ:FAST
48.2B USD 6 39.3 26.7 29.7
US
Ferguson Enterprises Inc
NYSE:FERG
46.8B USD 1.5 23.9 16.3 18.6
JP
Sumitomo Corp
TSE:8053
6.8T JPY 0.9 11.2 14.5 22.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Thermador Groupe SA
PAR:THEP
Average EV/EBITDA: 17.5
10.1
9%
1.1
JP
Itochu Corp
TSE:8001
15.9
5%
3.2
JP
Mitsubishi Corp
TSE:8058
24.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.3
4%
5.3
US
United Rentals Inc
NYSE:URI
10.2
7%
1.5
US
W W Grainger Inc
NYSE:GWW
18.5
6%
3.1
US
W
WW Grainger Inc
XMUN:GWW
18.5
6%
3.1
JP
Marubeni Corp
TSE:8002
15.6
0%
N/A
US
Fastenal Co
NASDAQ:FAST
26.7
10%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
16.3
8%
2
JP
Sumitomo Corp
TSE:8053
14.5
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Thermador Groupe SA
PAR:THEP
Average EV/EBIT: 25.7
12.3
10%
1.2
JP
Itochu Corp
TSE:8001
26.1
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.2
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.3
N/A N/A
US
United Rentals Inc
NYSE:URI
17.9
6%
3
US
W W Grainger Inc
NYSE:GWW
20.4
6%
3.4
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
JP
Marubeni Corp
TSE:8002
24.4
N/A N/A
US
Fastenal Co
NASDAQ:FAST
29.7
11%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
18.6
10%
1.9
JP
Sumitomo Corp
TSE:8053
22.9
N/A N/A