ATS Corp
TSX:ATS

Watchlist Manager
ATS Corp Logo
ATS Corp
TSX:ATS
Watchlist
Price: 39.31 CAD -1.03%
Market Cap: 3.9B CAD

Relative Value

The Relative Value of one ATS stock under the Base Case scenario is 64.06 CAD. Compared to the current market price of 39.31 CAD, ATS Corp is Undervalued by 39%.

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
64.06 CAD
Undervaluation 39%
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
22
vs Industry
16
Median 3Y
32.1
Median 5Y
37.6
Industry
20.9
Forward
26.8
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
20.6
vs History
80
vs Industry
38
Median 3Y
3.4
Median 5Y
3.2
Industry
1.8
vs History
63
vs Industry
40
Median 3Y
2
Median 5Y
2
Industry
1.7
Forward
2
vs History
68
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
12.1
Forward
14.2
vs History
57
vs Industry
27
Median 3Y
21.9
Median 5Y
22
Industry
16
Forward
18.4
vs History
vs Industry
1
Median 3Y
55.4
Median 5Y
32
Industry
14.7
vs History
vs Industry
1
Median 3Y
-66.5
Median 5Y
23.6
Industry
18.7
vs History
87
vs Industry
43
Median 3Y
1.8
Median 5Y
1.8
Industry
1.3

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 42.7 13.2 21.3
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
84.4B USD 4.3 24.9 18.3 22.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
11.3T JPY 2.3 46.2 21 29.8
SE
Atlas Copco AB
STO:ATCO A
743.3B SEK 4.2 25.4 16.3 20.2
US
Illinois Tool Works Inc
NYSE:ITW
71.1B USD 4.5 21.1 17.5 19.2
CH
Schindler Holding AG
SIX:SCHP
31.6B CHF 2.8 33.2 19.9 25.2
US
Otis Worldwide Corp
NYSE:OTIS
37.3B USD 2.6 24.3 22.4 24.7
US
Barnes Group Inc
NYSE:B
34.9B USD 2.6 15 5.3 7.3
US
Ingersoll Rand Inc
NYSE:IR
32.7B USD 4.5 39.7 18.4 24.5
FI
Kone Oyj
OMXH:KNEBV
28B EUR 2.5 29.2 17.5 21.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
ATS Corp
TSX:ATS
Average EV/EBITDA: 15 635.5
13.2
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
18.3
8%
2.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21
12%
1.8
SE
Atlas Copco AB
STO:ATCO A
16.3
4%
4.1
US
Illinois Tool Works Inc
NYSE:ITW
17.5
3%
5.8
CH
Schindler Holding AG
SIX:SCHP
19.9
8%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
22.4
8%
2.8
US
Barnes Group Inc
NYSE:B
5.3
16%
0.3
US
Ingersoll Rand Inc
NYSE:IR
18.4
9%
2
FI
K
Kone Oyj
OMXH:KNEBV
17.5
9%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
ATS Corp
TSX:ATS
Average EV/EBIT: 19 125.9
21.3
8%
2.7
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.4
11%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29.8
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
20.2
5%
4
US
Illinois Tool Works Inc
NYSE:ITW
19.2
3%
6.4
CH
Schindler Holding AG
SIX:SCHP
25.2
10%
2.5
US
Otis Worldwide Corp
NYSE:OTIS
24.7
8%
3.1
US
Barnes Group Inc
NYSE:B
7.3
14%
0.5
US
Ingersoll Rand Inc
NYSE:IR
24.5
15%
1.6
FI
K
Kone Oyj
OMXH:KNEBV
21.6
10%
2.2