N

NTN Corp
TSE:6472

Watchlist Manager
NTN Corp
TSE:6472
Watchlist
Price: 364.4 JPY 1.08% Market Closed
Market Cap: ¥194B

Relative Value

The Relative Value of one NTN Corp stock under the Base Case scenario is 696.34 JPY. Compared to the current market price of 364.4 JPY, NTN Corp is Undervalued by 48%.

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.

Relative Value
Base Case
696.34 JPY
Undervaluation 48%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
NTN Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
NTN Corp
TSE:6472
192.9B JPY 0.2 -10.4 2.7 6.9
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
119.5B USD 6 32.9 24.4 29.7
SE
Atlas Copco AB
STO:ATCO A
893.1B SEK 5.2 32.5 20.2 25.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.2T JPY 3.2 61.3 28 41.5
US
Barnes Group Inc
NYSE:B
89.4B USD 6 24.5 10.5 13.4
US
Illinois Tool Works Inc
NYSE:ITW
75.6B USD 4.8 25 18.4 20.1
SE
Sandvik AB
STO:SAND
445.2B SEK 3.7 30.1 17 23.2
CH
Schindler Holding AG
SIX:SCHP
32.2B CHF 2.9 32.8 18.8 23.5
FI
Kone Oyj
OMXH:KNEBV
31.5B EUR 2.8 33.1 19.2 23.8
JP
Fanuc Corp
TSE:6954
5.7T JPY 7 36.3 23.5 30
P/E Multiple
Earnings Growth PEG
JP
N
NTN Corp
TSE:6472
Average P/E: 36 397.9
Negative Multiple: -10.4
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
363 670.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
32.9
10%
3.3
SE
Atlas Copco AB
STO:ATCO A
32.5
4%
8.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
61.3
21%
2.9
US
Barnes Group Inc
NYSE:B
24.5
45%
0.5
US
Illinois Tool Works Inc
NYSE:ITW
25
0%
N/A
SE
Sandvik AB
STO:SAND
30.1
18%
1.7
CH
Schindler Holding AG
SIX:SCHP
32.8
10%
3.3
FI
K
Kone Oyj
OMXH:KNEBV
33.1
7%
4.7
JP
Fanuc Corp
TSE:6954
36.3
12%
3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
N
NTN Corp
TSE:6472
Average EV/EBITDA: 15 636.6
2.7
7%
0.4
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.4
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20.2
3%
6.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
28
19%
1.5
US
Barnes Group Inc
NYSE:B
10.5
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.4
3%
6.1
SE
Sandvik AB
STO:SAND
17
6%
2.8
CH
Schindler Holding AG
SIX:SCHP
18.8
8%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
19.2
9%
2.1
JP
Fanuc Corp
TSE:6954
23.5
10%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
N
NTN Corp
TSE:6472
Average EV/EBIT: 19 127.9
6.9
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
29.7
15%
2
SE
Atlas Copco AB
STO:ATCO A
25.4
4%
6.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
41.5
N/A N/A
US
Barnes Group Inc
NYSE:B
13.4
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20.1
4%
5
SE
Sandvik AB
STO:SAND
23.2
8%
2.9
CH
Schindler Holding AG
SIX:SCHP
23.5
10%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
23.8
10%
2.4
JP
Fanuc Corp
TSE:6954
30
N/A N/A