Indutrade AB
STO:INDT

Watchlist Manager
Indutrade AB Logo
Indutrade AB
STO:INDT
Watchlist
Price: 233.6 SEK -0.85% Market Closed
Market Cap: 85.1B SEK

Relative Value

The Relative Value of one INDT stock under the Base Case scenario is 314.59 SEK. Compared to the current market price of 233.6 SEK, Indutrade AB is Undervalued by 26%.

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
314.59 SEK
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
24
Median 3Y
3
Median 5Y
3.1
Industry
1.8
Forward
2.5
vs History
73
vs Industry
18
Median 3Y
33.3
Median 5Y
35.1
Industry
22.6
Forward
27.1
vs History
84
vs Industry
23
Median 3Y
25
Median 5Y
25.7
Industry
15.6
vs History
46
vs Industry
17
Median 3Y
28.6
Median 5Y
35.6
Industry
21.7
vs History
93
vs Industry
8
Median 3Y
6.3
Median 5Y
6.7
Industry
2
vs History
88
vs Industry
22
Median 3Y
3.2
Median 5Y
3.3
Industry
1.9
Forward
2.7
vs History
90
vs Industry
29
Median 3Y
9.2
Median 5Y
9.6
Industry
6.6
vs History
57
vs Industry
24
Median 3Y
22.8
Median 5Y
25.1
Industry
12.7
Forward
15.4
vs History
74
vs Industry
20
Median 3Y
24.3
Median 5Y
26.3
Industry
17.1
Forward
21.4
vs History
84
vs Industry
22
Median 3Y
27.1
Median 5Y
27.2
Industry
15.7
vs History
88
vs Industry
19
Median 3Y
31.6
Median 5Y
31.8
Industry
19
vs History
87
vs Industry
12
Median 3Y
3.6
Median 5Y
3.7
Industry
1.5

Multiples Across Competitors

INDT Competitors Multiples
Indutrade AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Indutrade AB
STO:INDT
85.1B SEK 2.6 31.6 23 23
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
93.4B USD 4.7 26.4 20.2 24.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
13T JPY 2.6 53 24.1 34.1
US
Illinois Tool Works Inc
NYSE:ITW
74.9B USD 4.7 22.3 18.4 20.2
SE
Atlas Copco AB
STO:ATCO A
706.2B SEK 4.1 25.1 15.8 19.7
CH
Schindler Holding AG
SIX:SCHP
31.8B CHF 2.9 32.2 19.5 24.4
US
Barnes Group Inc
NYSE:B
39.3B USD 3 16.9 5.9 8.2
US
Xylem Inc
NYSE:XYL
34.8B USD 4 37.1 20.5 30.7
US
Otis Worldwide Corp
NYSE:OTIS
33.8B USD 2.4 22.3 17.5 19
FI
Kone Oyj
OMXH:KNEBV
27.4B EUR 2.4 28 16.9 21
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Indutrade AB
STO:INDT
Average EV/EBITDA: 15 636.6
23
8%
2.9
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
20.2
7%
2.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
24.1
12%
2
US
Illinois Tool Works Inc
NYSE:ITW
18.4
4%
4.6
SE
Atlas Copco AB
STO:ATCO A
15.8
4%
4
CH
Schindler Holding AG
SIX:SCHP
19.5
8%
2.4
US
Barnes Group Inc
NYSE:B
5.9
16%
0.4
US
Xylem Inc
NYSE:XYL
20.5
12%
1.7
US
Otis Worldwide Corp
NYSE:OTIS
17.5
7%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
16.9
9%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Indutrade AB
STO:INDT
Average EV/EBIT: 19 126.7
23
9%
2.6
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.7
N/A N/A
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
34.1
N/A N/A
US
Illinois Tool Works Inc
NYSE:ITW
20.2
4%
5.1
SE
Atlas Copco AB
STO:ATCO A
19.7
5%
3.9
CH
Schindler Holding AG
SIX:SCHP
24.4
10%
2.4
US
Barnes Group Inc
NYSE:B
8.2
14%
0.6
US
Xylem Inc
NYSE:XYL
30.7
20%
1.5
US
Otis Worldwide Corp
NYSE:OTIS
19
8%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
21
10%
2.1