ATS Corp
TSX:ATS

Watchlist Manager
ATS Corp Logo
ATS Corp
TSX:ATS
Watchlist
Price: 38.93 CAD 0.65% Market Closed
Market Cap: 3.8B CAD

Relative Value

The Relative Value of one ATS stock under the Base Case scenario is 64.49 CAD. Compared to the current market price of 38.93 CAD, ATS Corp is Undervalued by 40%.

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.

ATS Relative Value
Base Case
64.49 CAD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
49
Median 3Y
1.6
Median 5Y
1.6
Industry
1.6
Forward
1.4
vs History
25
vs Industry
16
Median 3Y
32.1
Median 5Y
37.6
Industry
20.6
Forward
26.5
vs History
vs Industry
2
Median 3Y
46.2
Median 5Y
26.6
Industry
14.6
vs History
20
vs Industry
27
Median 3Y
8.1
Median 5Y
6.6
Industry
20.2
vs History
82
vs Industry
38
Median 3Y
3.4
Median 5Y
3.2
Industry
1.8
vs History
66
vs Industry
40
Median 3Y
2
Median 5Y
2
Industry
1.7
Forward
2
vs History
71
vs Industry
42
Median 3Y
7.2
Median 5Y
7.2
Industry
6.2
vs History
63
vs Industry
34
Median 3Y
14.1
Median 5Y
14.3
Industry
12.3
Forward
14.1
vs History
57
vs Industry
27
Median 3Y
21.5
Median 5Y
22
Industry
16.2
Forward
18.3
vs History
vs Industry
1
Median 3Y
55.4
Median 5Y
32
Industry
14.5
vs History
vs Industry
1
Median 3Y
-65.7
Median 5Y
23.6
Industry
18.5
vs History
87
vs Industry
43
Median 3Y
1.8
Median 5Y
1.8
Industry
1.4

Multiples Across Competitors

ATS Competitors Multiples
ATS Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
ATS Corp
TSX:ATS
3.8B CAD 1.4 42.2 13.1 21.1
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
86.6B USD 4.4 25.5 18.7 22.9
SE
Atlas Copco AB
STO:ATCO A
803.9B SEK 4.6 27.5 17.6 21.8
US
Illinois Tool Works Inc
NYSE:ITW
73.7B USD 4.7 21.9 18.1 19.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.7T JPY 1.9 39.5 18 25.5
US
Otis Worldwide Corp
NYSE:OTIS
39B USD 2.7 25.4 23.3 25.7
CH
Schindler Holding AG
SIX:SCHP
32.5B CHF 2.9 34.2 18.2 23
US
Ingersoll Rand Inc
NYSE:IR
33.7B USD 4.6 40.9 18.9 25.2
FI
Kone Oyj
OMXH:KNEBV
29.1B EUR 2.6 30.3 18.2 22.5
US
Xylem Inc
NYSE:XYL
31.1B USD 3.6 34.4 19.1 29
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
ATS Corp
TSX:ATS
Average EV/EBITDA: 15 636.7
13.1
2%
6.6
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.7
8%
2.3
SE
Atlas Copco AB
STO:ATCO A
17.6
6%
2.9
US
Illinois Tool Works Inc
NYSE:ITW
18.1
3%
6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
18
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
23.3
8%
2.9
CH
Schindler Holding AG
SIX:SCHP
18.2
8%
2.3
US
Ingersoll Rand Inc
NYSE:IR
18.9
10%
1.9
FI
K
Kone Oyj
OMXH:KNEBV
18.2
10%
1.8
US
Xylem Inc
NYSE:XYL
19.1
12%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
ATS Corp
TSX:ATS
Average EV/EBIT: 19 127.8
21.1
8%
2.6
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.9
12%
1.9
SE
Atlas Copco AB
STO:ATCO A
21.8
5%
4.4
US
Illinois Tool Works Inc
NYSE:ITW
19.8
3%
6.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
25.5
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
25.7
9%
2.9
CH
Schindler Holding AG
SIX:SCHP
23
10%
2.3
US
Ingersoll Rand Inc
NYSE:IR
25.2
15%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
22.5
10%
2.3
US
Xylem Inc
NYSE:XYL
29
20%
1.5