Indutrade AB
STO:INDT

Watchlist Manager
Indutrade AB Logo
Indutrade AB
STO:INDT
Watchlist
Price: 259.8 SEK 0.31% Market Closed
Market Cap: 94.7B SEK

Relative Value

The Relative Value of one INDT stock under the Base Case scenario is 325.22 SEK. Compared to the current market price of 259.8 SEK, Indutrade AB is Undervalued by 20%.

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.

INDT Relative Value
Base Case
325.22 SEK
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
24
Median 3Y
3.1
Median 5Y
3.1
Industry
1.5
Forward
2.8
vs History
60
vs Industry
18
Median 3Y
34.1
Median 5Y
34.8
Industry
19.8
Forward
30.2
vs History
74
vs Industry
23
Median 3Y
26.8
Median 5Y
25.7
Industry
14.2
vs History
58
vs Industry
17
Median 3Y
28.6
Median 5Y
34.7
Industry
20
vs History
84
vs Industry
8
Median 3Y
6.5
Median 5Y
6.7
Industry
1.7
vs History
73
vs Industry
22
Median 3Y
3.3
Median 5Y
3.3
Industry
1.6
Forward
2.9
vs History
77
vs Industry
29
Median 3Y
9.3
Median 5Y
9.6
Industry
5.9
vs History
52
vs Industry
24
Median 3Y
23.9
Median 5Y
24.9
Industry
11.9
Forward
15.8
vs History
66
vs Industry
20
Median 3Y
24.9
Median 5Y
26.3
Industry
15.5
Forward
23.2
vs History
77
vs Industry
22
Median 3Y
28.3
Median 5Y
27.2
Industry
14.3
vs History
87
vs Industry
19
Median 3Y
32.4
Median 5Y
31.8
Industry
17.7
vs History
73
vs Industry
12
Median 3Y
3.7
Median 5Y
3.7
Industry
1.3

Multiples Across Competitors

INDT Competitors Multiples
Indutrade AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Indutrade AB
STO:INDT
94.7B SEK 2.9 34 24.2 24.2
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
79.4B USD 4 25.1 17.3 21.2
SE
Atlas Copco AB
STO:ATCO A
737.7B SEK 4.2 25.3 16.2 20.1
US
Illinois Tool Works Inc
NYSE:ITW
70.7B USD 4.5 21 17.2 18.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.4T JPY 1.9 36.6 18.1 26.5
US
Otis Worldwide Corp
NYSE:OTIS
38.6B USD 2.7 25.2 23.1 25.5
CH
Schindler Holding AG
SIX:SCHP
31.5B CHF 2.8 33.2 17.6 22.2
FI
Kone Oyj
OMXH:KNEBV
28.3B EUR 2.5 29.4 17.7 21.9
US
Ingersoll Rand Inc
NYSE:IR
31.1B USD 4.3 37.1 17.7 23.6
US
Xylem Inc
NYSE:XYL
29.9B USD 3.5 33.7 18.9 28.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Indutrade AB
STO:INDT
Average EV/EBITDA: 15 637.1
24.2
10%
2.4
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
17.3
8%
2.2
SE
Atlas Copco AB
STO:ATCO A
16.2
6%
2.7
US
Illinois Tool Works Inc
NYSE:ITW
17.2
3%
5.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
18.1
19%
1
US
Otis Worldwide Corp
NYSE:OTIS
23.1
8%
2.9
CH
Schindler Holding AG
SIX:SCHP
17.6
8%
2.2
FI
K
Kone Oyj
OMXH:KNEBV
17.7
10%
1.8
US
Ingersoll Rand Inc
NYSE:IR
17.7
10%
1.8
US
Xylem Inc
NYSE:XYL
18.9
12%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Indutrade AB
STO:INDT
Average EV/EBIT: 19 127.5
24.2
8%
3
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
21.2
12%
1.8
SE
Atlas Copco AB
STO:ATCO A
20.1
5%
4
US
Illinois Tool Works Inc
NYSE:ITW
18.9
3%
6.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26.5
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
25.5
9%
2.8
CH
Schindler Holding AG
SIX:SCHP
22.2
10%
2.2
FI
K
Kone Oyj
OMXH:KNEBV
21.9
10%
2.2
US
Ingersoll Rand Inc
NYSE:IR
23.6
15%
1.6
US
Xylem Inc
NYSE:XYL
28.8
20%
1.4