ATS Corp
TSX:ATS

Watchlist Manager
ATS Corp Logo
ATS Corp
TSX:ATS
Watchlist
Price: 37.44 CAD -0.87%
Market Cap: 3.7B CAD

Relative Value

The Relative Value of one ATS stock under the Base Case scenario is 50.72 CAD. Compared to the current market price of 37.44 CAD, ATS Corp 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.

ATS Relative Value
Base Case
50.72 CAD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
49
Median 3Y
1.6
Median 5Y
1.6
Industry
1.8
Forward
1.2
vs History
vs Industry
16
Median 3Y
29.4
Median 5Y
35.5
Industry
22.9
Forward
17.9
vs History
9
vs Industry
2
Median 3Y
60.6
Median 5Y
37.8
Industry
15.7
vs History
30
vs Industry
27
Median 3Y
9.1
Median 5Y
6.6
Industry
21.2
vs History
85
vs Industry
38
Median 3Y
3.2
Median 5Y
3.2
Industry
2.1
vs History
57
vs Industry
40
Median 3Y
2.1
Median 5Y
2.1
Industry
1.9
Forward
1.7
vs History
44
vs Industry
42
Median 3Y
7.4
Median 5Y
7.6
Industry
6.7
vs History
4
vs Industry
34
Median 3Y
14.5
Median 5Y
14.9
Industry
12.9
Forward
11.5
vs History
4
vs Industry
27
Median 3Y
22.4
Median 5Y
23.1
Industry
17.3
Forward
13.9
vs History
9
vs Industry
1
Median 3Y
71.9
Median 5Y
49
Industry
15.7
vs History
vs Industry
1
Median 3Y
-82.5
Median 5Y
23.6
Industry
19.1
vs History
90
vs Industry
43
Median 3Y
1.7
Median 5Y
1.8
Industry
1.5

Multiples Across Competitors

ATS Competitors Multiples
ATS Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
ATS Corp
TSX:ATS
3.7B CAD 1.4 -129.3 22.5 68.5
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
94.2B USD 4.7 26.7 20.4 24.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12.8T JPY 2.6 52.3 23.8 33.7
US
Illinois Tool Works Inc
NYSE:ITW
76.9B USD 4.9 22.8 18.9 20.7
SE
Atlas Copco AB
STO:ATCO A
726.7B SEK 4.2 25.9 16.3 20.3
US
Barnes Group Inc
NYSE:B
40.9B USD 3 14.8 5.6 7.4
CH
Schindler Holding AG
SIX:SCHP
33.1B CHF 3 33.5 20.3 25.4
US
Otis Worldwide Corp
NYSE:OTIS
35B USD 2.5 23.1 18.1 19.6
US
Xylem Inc
NYSE:XYL
34.4B USD 3.9 36.7 20.3 30.4
FI
Kone Oyj
OMXH:KNEBV
27.9B EUR 2.5 28.6 17.3 21.4
P/E Multiple
Earnings Growth PEG
CA
ATS Corp
TSX:ATS
Average P/E: 36 393.5
Negative Multiple: -129.3
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
26.7
8%
3.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
52.3
N/A N/A
US
Illinois Tool Works Inc
NYSE:ITW
22.8
0%
N/A
SE
Atlas Copco AB
STO:ATCO A
25.9
5%
5.2
US
Barnes Group Inc
NYSE:B
14.8
15%
1
CH
Schindler Holding AG
SIX:SCHP
33.5
10%
3.4
US
Otis Worldwide Corp
NYSE:OTIS
23.1
6%
3.9
US
Xylem Inc
NYSE:XYL
36.7
16%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
28.6
8%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
ATS Corp
TSX:ATS
Average EV/EBITDA: 15 636.7
22.5
31%
0.7
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
20.4
9%
2.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
23.8
12%
2
US
Illinois Tool Works Inc
NYSE:ITW
18.9
4%
4.7
SE
Atlas Copco AB
STO:ATCO A
16.3
4%
4.1
US
Barnes Group Inc
NYSE:B
5.6
16%
0.3
CH
Schindler Holding AG
SIX:SCHP
20.3
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
18.1
7%
2.6
US
Xylem Inc
NYSE:XYL
20.3
12%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
17.3
9%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
ATS Corp
TSX:ATS
Average EV/EBIT: 19 131
68.5
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
24.9
15%
1.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
33.7
N/A N/A
US
Illinois Tool Works Inc
NYSE:ITW
20.7
4%
5.2
SE
Atlas Copco AB
STO:ATCO A
20.3
5%
4.1
US
Barnes Group Inc
NYSE:B
7.4
14%
0.5
CH
Schindler Holding AG
SIX:SCHP
25.4
10%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
19.6
8%
2.4
US
Xylem Inc
NYSE:XYL
30.4
20%
1.5
FI
K
Kone Oyj
OMXH:KNEBV
21.4
10%
2.1