HAKI B Relative Valuation - HAKI Safety AB

Watchlist Manager

Watchlist

Price: 20.7 SEK 3.5% Market Closed

Market Cap: kr617.1m

	HAKI Safety AB STO:HAKI B	SE

Multiples-Based Value

The Multiples-Based Value for HAKI Safety AB (HAKI B) under the Base Case is 55.72 SEK. Compared with the current market price of 20.7 SEK, the stock appears Undervalued by 63%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

HAKI B Multiples-Based Value

Undervaluation 63%

Multiples-Based Value

Price kr20.7

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE		HAKI Safety AB STO:HAKI B	617.1m SEK	0.5	18.2	5.3	13.2
US		General Electric Co NYSE:GE	319B USD	7	36.7	35.6	41.2
DE		Siemens AG XETRA:SIE	189.4B EUR	2.4	23.7	14.8	20
US		Honeywell International Inc NASDAQ:HON	148.3B USD	3.9	28.4	18	21.1
JP		Hitachi Ltd TSE:6501	23.2T JPY	2.3	28.2	14	19.4
US		3M Co NYSE:MMM	82B USD	3.2	24.8	17.9	17.9
ZA	B	Bidvest Group Ltd JSE:BVT	80.7B ZAR	0.6	13.3	6.8	9.5
CN		CITIC Ltd HKEX:267	372.9B HKD	0.4	5.6	0	0
US	R	Roper Technologies Inc F:ROP	32.4B EUR	4.7	24.2	14.5	20.3
KR		Samsung C&T Corp KRX:028260	49.3T KRW	1.2	20.2	10.8	14.3
HK		CK Hutchison Holdings Ltd HKEX:1	245.3B HKD	0.9	20.7	6	14.8

				Revenue Growth	P/S to Growth
SE		HAKI Safety AB STO:HAKI B	Average P/S: 2.5 0.5	5%	0.1
US		General Electric Co NYSE:GE	7	9%	0.8
DE		Siemens AG XETRA:SIE	2.4	6%	0.4
US		Honeywell International Inc NASDAQ:HON	3.9	6%	0.6
JP		Hitachi Ltd TSE:6501	2.3	8%	0.3
US		3M Co NYSE:MMM	3.2	3%	1.1
ZA	B	Bidvest Group Ltd JSE:BVT	0.6	5%	0.1
CN		CITIC Ltd HKEX:267	0.4	7%	0.1
US	R	Roper Technologies Inc F:ROP	4.7	8%	0.6
KR		Samsung C&T Corp KRX:028260	1.2	7%	0.2
HK		CK Hutchison Holdings Ltd HKEX:1	0.9	5%	0.2

				Earnings Growth	PEG
SE		HAKI Safety AB STO:HAKI B	Average P/E: 22.2 18.2	31%	0.6
US		General Electric Co NYSE:GE	36.7	7%	5.2
DE		Siemens AG XETRA:SIE	23.7	4%	5.9
US		Honeywell International Inc NASDAQ:HON	28.4	16%	1.8
JP		Hitachi Ltd TSE:6501	28.2	22%	1.3
US		3M Co NYSE:MMM	24.8	17%	1.5
ZA	B	Bidvest Group Ltd JSE:BVT	13.3	11%	1.2
CN		CITIC Ltd HKEX:267	5.6	9%	0.6
US	R	Roper Technologies Inc F:ROP	24.2	19%	1.3
KR		Samsung C&T Corp KRX:028260	20.2	16%	1.3
HK		CK Hutchison Holdings Ltd HKEX:1	20.7	35%	0.6

				EBITDA Growth	EV/EBITDA to Growth
SE		HAKI Safety AB STO:HAKI B	Average EV/EBITDA: 14.4 5.3	12%	0.4
US		General Electric Co NYSE:GE	35.6	18%	2
DE		Siemens AG XETRA:SIE	14.8	14%	1.1
US		Honeywell International Inc NASDAQ:HON	18	8%	2.2
JP		Hitachi Ltd TSE:6501	14	14%	1
US		3M Co NYSE:MMM	17.9	18%	1
ZA	B	Bidvest Group Ltd JSE:BVT	6.8	6%	1.1
CN		CITIC Ltd HKEX:267	Not Available	N/A	N/A
US	R	Roper Technologies Inc F:ROP	14.5	8%	1.8
KR		Samsung C&T Corp KRX:028260	10.8	10%	1.1
HK		CK Hutchison Holdings Ltd HKEX:1	6	1%	6

				EBIT Growth	EV/EBIT to Growth
SE		HAKI Safety AB STO:HAKI B	Average EV/EBIT: 19.2 13.2	26%	0.5
US		General Electric Co NYSE:GE	41.2	20%	2.1
DE		Siemens AG XETRA:SIE	20	17%	1.2
US		Honeywell International Inc NASDAQ:HON	21.1	10%	2.1
JP		Hitachi Ltd TSE:6501	19.4	N/A	N/A
US		3M Co NYSE:MMM	17.9	12%	1.5
ZA	B	Bidvest Group Ltd JSE:BVT	9.5	11%	0.9
CN		CITIC Ltd HKEX:267	Not Available	N/A	N/A
US	R	Roper Technologies Inc F:ROP	20.3	10%	2
KR		Samsung C&T Corp KRX:028260	14.3	14%	1
HK		CK Hutchison Holdings Ltd HKEX:1	14.8	19%	0.8

HAKI Safety AB
STO:HAKI B

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HAKI B Competitors Multiples
HAKI Safety AB Competitors

See Also

Company

Help

Tools

Stocks

HAKI Safety AB STO:HAKI B

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HAKI B Competitors Multiples HAKI Safety AB Competitors

See Also

Company

Help

Tools

Stocks

HAKI Safety AB
STO:HAKI B

HAKI B Competitors Multiples
HAKI Safety AB Competitors