S

Scodix Ltd
TASE:SCDX

Watchlist Manager
Scodix Ltd
TASE:SCDX
Watchlist
Price: 259.9 ILS -1.92%
Market Cap: 78.1m ILS

Relative Value

The Relative Value of one SCDX stock under the Base Case scenario is 245 ILS. Compared to the current market price of 259.9 ILS, Scodix Ltd is Overvalued by 6%.

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.

SCDX Relative Value
Base Case
245 ILS
Overvaluation 6%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
59
Median 3Y
0.9
Median 5Y
0.9
Industry
1.6
vs History
vs Industry
Median 3Y
-8
Median 5Y
-7.8
Industry
21
vs History
24
vs Industry
53
Median 3Y
-3.4
Median 5Y
-4.3
Industry
14.5
vs History
24
vs Industry
28
Median 3Y
-2.9
Median 5Y
-3.3
Industry
20.4
vs History
28
vs Industry
20
Median 3Y
2.6
Median 5Y
2.6
Industry
1.8
vs History
89
vs Industry
60
Median 3Y
0.8
Median 5Y
0.9
Industry
1.7
vs History
93
vs Industry
68
Median 3Y
2.3
Median 5Y
2.4
Industry
6.2
vs History
12
vs Industry
Median 3Y
-13.5
Median 5Y
-12.6
Industry
12.1
vs History
12
vs Industry
Median 3Y
-8.9
Median 5Y
-8.6
Industry
16.1
vs History
24
vs Industry
53
Median 3Y
-3.1
Median 5Y
-4.2
Industry
14.7
vs History
24
vs Industry
42
Median 3Y
-2.9
Median 5Y
-3.8
Industry
18
vs History
75
vs Industry
42
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4

Multiples Across Competitors

SCDX Competitors Multiples
Scodix Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
Scodix Ltd
TASE:SCDX
78.1m ILS 0.7 -30.5 16.5 55.4
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
85.2B USD 4.3 25.1 18.5 22.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
11.5T JPY 2.3 47 21.4 30.3
SE
Atlas Copco AB
STO:ATCO A
754.9B SEK 4.3 25.8 16.6 20.5
US
Illinois Tool Works Inc
NYSE:ITW
72.1B USD 4.6 21.4 17.7 19.4
CH
Schindler Holding AG
SIX:SCHP
32.4B CHF 2.9 34.1 20.4 25.8
US
Otis Worldwide Corp
NYSE:OTIS
38.3B USD 2.7 25 23 25.4
US
Barnes Group Inc
NYSE:B
36B USD 2.7 15.5 5.4 7.5
FI
Kone Oyj
OMXH:KNEBV
29.2B EUR 2.6 30.4 18.3 22.6
US
Ingersoll Rand Inc
NYSE:IR
33.3B USD 4.6 40.5 18.7 24.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
S
Scodix Ltd
TASE:SCDX
Average EV/EBITDA: 15 636.1
16.5
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.5
8%
2.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.4
12%
1.8
SE
Atlas Copco AB
STO:ATCO A
16.6
4%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
17.7
3%
5.9
CH
Schindler Holding AG
SIX:SCHP
20.4
8%
2.6
US
Otis Worldwide Corp
NYSE:OTIS
23
8%
2.9
US
Barnes Group Inc
NYSE:B
5.4
16%
0.3
FI
K
Kone Oyj
OMXH:KNEBV
18.3
9%
2
US
Ingersoll Rand Inc
NYSE:IR
18.7
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
S
Scodix Ltd
TASE:SCDX
Average EV/EBIT: 19 129.4
55.4
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.6
11%
2.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
30.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
20.5
5%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
19.4
3%
6.5
CH
Schindler Holding AG
SIX:SCHP
25.8
10%
2.6
US
Otis Worldwide Corp
NYSE:OTIS
25.4
8%
3.2
US
Barnes Group Inc
NYSE:B
7.5
14%
0.5
FI
K
Kone Oyj
OMXH:KNEBV
22.6
10%
2.3
US
Ingersoll Rand Inc
NYSE:IR
24.9
15%
1.7