Thermador Groupe SA
PAR:THEP

Watchlist Manager
Thermador Groupe SA Logo
Thermador Groupe SA
PAR:THEP
Watchlist
Price: 76.2 EUR 1.2%
Market Cap: 701m EUR

Relative Value

The Relative Value of one THEP stock under the Base Case scenario is 77.52 EUR. Compared to the current market price of 76.2 EUR, Thermador Groupe SA is Undervalued by 2%.

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
77.52 EUR
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
31
Median 3Y
1.4
Median 5Y
1.4
Industry
0.7
Forward
1.4
vs History
26
vs Industry
38
Median 3Y
13.9
Median 5Y
14.8
Industry
15.2
Forward
14.9
vs History
44
vs Industry
35
Median 3Y
12.8
Median 5Y
13
Industry
8.7
vs History
53
vs Industry
33
Median 3Y
12
Median 5Y
14.7
Industry
15.3
vs History
82
vs Industry
27
Median 3Y
2
Median 5Y
2.3
Industry
1.2
vs History
63
vs Industry
32
Median 3Y
1.3
Median 5Y
1.4
Industry
0.9
Forward
1.3
vs History
63
vs Industry
41
Median 3Y
4.9
Median 5Y
5.1
Industry
4.4
vs History
44
vs Industry
38
Median 3Y
8.8
Median 5Y
9.5
Industry
9
Forward
9
vs History
23
vs Industry
40
Median 3Y
10.2
Median 5Y
10.8
Industry
12.1
Forward
10.7
vs History
52
vs Industry
39
Median 3Y
12.6
Median 5Y
12.9
Industry
9.9
vs History
61
vs Industry
35
Median 3Y
13.8
Median 5Y
14.7
Industry
11.4
vs History
80
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
704.3m EUR 1.4 16.9 10 12.1
JP
Mitsubishi Corp
TSE:8058
13.8T JPY 0.8 17.3 21.4 47.5
JP
Itochu Corp
TSE:8001
13.3T JPY 0.9 14.1 13.9 22.8
JP
Mitsui & Co Ltd
TSE:8031
12.9T JPY 0.9 15.8 20.8 36.2
US
United Rentals Inc
NYSE:URI
52.2B USD 3.3 20.6 9.1 16
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.8 28.3 18.5 20.3
US
W W Grainger Inc
NYSE:GWW
48.5B USD 2.7 28.1 18.3 20.3
US
Fastenal Co
NASDAQ:FAST
48.4B USD 6 39.6 26.9 30
JP
Marubeni Corp
TSE:8002
7.1T JPY 0.9 13.8 14.6 22.4
US
Ferguson Enterprises Inc
NYSE:FERG
43.9B USD 1.4 22.5 15.4 17.6
JP
Sumitomo Corp
TSE:8053
6.4T JPY 0.9 10.5 13.8 21.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Thermador Groupe SA
PAR:THEP
Average EV/EBITDA: 16.6
10
9%
1.1
JP
Mitsubishi Corp
TSE:8058
21.4
0%
N/A
JP
Itochu Corp
TSE:8001
13.9
5%
2.8
JP
Mitsui & Co Ltd
TSE:8031
20.8
4%
5.2
US
United Rentals Inc
NYSE:URI
9.1
7%
1.3
US
W
WW Grainger Inc
XMUN:GWW
18.5
6%
3.1
US
W W Grainger Inc
NYSE:GWW
18.3
6%
3.1
US
Fastenal Co
NASDAQ:FAST
26.9
10%
2.7
JP
Marubeni Corp
TSE:8002
14.6
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
15.4
9%
1.7
JP
Sumitomo Corp
TSE:8053
13.8
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Thermador Groupe SA
PAR:THEP
Average EV/EBIT: 24.3
12.1
10%
1.2
JP
Mitsubishi Corp
TSE:8058
47.5
N/A N/A
JP
Itochu Corp
TSE:8001
22.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.2
N/A N/A
US
United Rentals Inc
NYSE:URI
16
7%
2.3
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
W W Grainger Inc
NYSE:GWW
20.3
6%
3.4
US
Fastenal Co
NASDAQ:FAST
30
11%
2.7
JP
Marubeni Corp
TSE:8002
22.4
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
17.6
10%
1.8
JP
Sumitomo Corp
TSE:8053
21.9
N/A N/A