Sulzer AG
SIX:SUN

Watchlist Manager
Sulzer AG Logo
Sulzer AG
SIX:SUN
Watchlist
Price: 147.6 CHF 0.96% Market Closed
Market Cap: 5.1B CHF

Relative Value

The Relative Value of one SUN stock under the Base Case scenario is hidden CHF. Compared to the current market price of 147.6 CHF, Sulzer AG 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.

SUN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
46
Median 3Y
1.3
Median 5Y
0.9
Industry
1.8
Forward
1.4
vs History
41
vs Industry
35
Median 3Y
17.9
Median 5Y
17.5
Industry
22.9
Forward
16.5
vs History
23
vs Industry
32
Median 3Y
14.5
Median 5Y
11.5
Industry
15.5
vs History
12
vs Industry
21
Median 3Y
-9.6
Median 5Y
3.2
Industry
21.9
vs History
11
vs Industry
15
Median 3Y
3.6
Median 5Y
2.6
Industry
2.1
vs History
12
vs Industry
48
Median 3Y
1.2
Median 5Y
0.9
Industry
1.9
Forward
1.3
vs History
11
vs Industry
54
Median 3Y
3.5
Median 5Y
2.9
Industry
6.8
vs History
20
vs Industry
43
Median 3Y
8.1
Median 5Y
7.3
Industry
13.3
Forward
8.6
vs History
38
vs Industry
44
Median 3Y
11
Median 5Y
10.9
Industry
17.6
Forward
10.6
vs History
25
vs Industry
33
Median 3Y
14
Median 5Y
11.2
Industry
15.7
vs History
25
vs Industry
24
Median 3Y
19.3
Median 5Y
13.6
Industry
19.6
vs History
9
vs Industry
37
Median 3Y
1.3
Median 5Y
0.9
Industry
1.5

Multiples Across Competitors

SUN Competitors Multiples
Sulzer AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Sulzer AG
SIX:SUN
5B CHF 1.4 18.3 9 11.6
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
111.6B USD 5.6 30.6 22.9 27.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14T JPY 2.7 55.5 24.6 34.2
SE
Atlas Copco AB
STO:ATCO A
809.3B SEK 4.7 29.3 18.7 23.6
US
Illinois Tool Works Inc
NYSE:ITW
74.9B USD 4.7 24.7 18.2 19.9
US
Barnes Group Inc
NYSE:B
72.7B USD 5 20.3 8.7 11.1
SE
Sandvik AB
STO:SAND
365.2B SEK 3 24.7 14.1 19.3
CH
Schindler Holding AG
SIX:SCHP
31.4B CHF 2.8 31.8 18.3 22.9
JP
Fanuc Corp
TSE:6954
5.9T JPY 7.2 37.4 24.4 31.1
FI
Kone Oyj
OMXH:KNEBV
30.8B EUR 2.7 32.3 18.8 23.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Sulzer AG
SIX:SUN
Average EV/EBITDA: 15 636.2
9
7%
1.3
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.9
11%
2.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
24.6
18%
1.4
SE
Atlas Copco AB
STO:ATCO A
18.7
3%
6.2
US
Illinois Tool Works Inc
NYSE:ITW
18.2
4%
4.5
US
Barnes Group Inc
NYSE:B
8.7
33%
0.3
SE
Sandvik AB
STO:SAND
14.1
5%
2.8
CH
Schindler Holding AG
SIX:SCHP
18.3
8%
2.3
JP
Fanuc Corp
TSE:6954
24.4
10%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
18.8
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Sulzer AG
SIX:SUN
Average EV/EBIT: 19 126.7
11.6
9%
1.3
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
27.8
15%
1.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
34.2
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
23.6
3%
7.9
US
Illinois Tool Works Inc
NYSE:ITW
19.9
4%
5
US
Barnes Group Inc
NYSE:B
11.1
43%
0.3
SE
Sandvik AB
STO:SAND
19.3
8%
2.4
CH
Schindler Holding AG
SIX:SCHP
22.9
10%
2.3
JP
Fanuc Corp
TSE:6954
31.1
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
23.3
10%
2.3