Dorel Industries Inc
TSX:DII.B

Watchlist Manager
Dorel Industries Inc Logo
Dorel Industries Inc
TSX:DII.B
Watchlist
Price: 1.56 CAD -3.7%
Market Cap: 50.9m CAD

Relative Value

The Relative Value of one DII.B stock under the Base Case scenario is 23.67 CAD. Compared to the current market price of 1.56 CAD, Dorel Industries Inc is Undervalued by 93%.

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.

DII.B Relative Value
Base Case
23.67 CAD
Undervaluation 93%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
95
Median 3Y
0.1
Median 5Y
0.1
Industry
1
Forward
0
vs History
vs Industry
65
Median 3Y
-0.8
Median 5Y
-1
Industry
17.3
Forward
-2.3
vs History
60
vs Industry
67
Median 3Y
1.5
Median 5Y
1.2
Industry
11.9
vs History
vs Industry
47
Median 3Y
-4.8
Median 5Y
-1.8
Industry
17
vs History
7
vs Industry
77
Median 3Y
0.7
Median 5Y
0.5
Industry
1.5
vs History
95
vs Industry
90
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
Forward
0.1
vs History
95
vs Industry
84
Median 3Y
1.8
Median 5Y
1.5
Industry
3.9
vs History
50
vs Industry
64
Median 3Y
4.2
Median 5Y
3.7
Industry
10.1
Forward
1.9
vs History
vs Industry
61
Median 3Y
-6.3
Median 5Y
-4.9
Industry
13
Forward
10.7
vs History
47
vs Industry
57
Median 3Y
4.7
Median 5Y
3.3
Industry
12.6
vs History
28
vs Industry
23
Median 3Y
7.8
Median 5Y
3.9
Industry
15.3
vs History
95
vs Industry
83
Median 3Y
0.6
Median 5Y
0.5
Industry
1.2

Multiples Across Competitors

DII.B Competitors Multiples
Dorel Industries Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Dorel Industries Inc
TSX:DII.B
51m CAD 0 -0.2 3.7 -5.4
US
Tempur Sealy International Inc
NYSE:TPX
14.3B USD 2.9 36.8 21 26.3
US
Mohawk Industries Inc
NYSE:MHK
7B USD 0.6 14.3 5.6 10.3
CN
Oppein Home Group Inc
SSE:603833
34.8B CNY 1.9 12.9 12.5 12.5
TW
Nien Made Enterprise Co Ltd
TWSE:8464
119B TWD 3.9 16.4 10.4 11.6
CN
Jason Furniture Hangzhou Co Ltd
SSE:603816
20.5B CNY 1.1 13.5 10.2 10.2
CN
HHC Changzhou Corp
SZSE:301061
19.3B CNY 7 25.6 23.2 23.2
HK
Man Wah Holdings Ltd
HKEX:1999
16.8B HKD 1 8.2 3.5 4.1
CN
Suofeiya Home Collection Co Ltd
SZSE:002572
13.7B CNY 1.3 11.2 8.8 8.8
CN
De Rucci Healthy Sleep Co Ltd
SZSE:001323
12.3B CNY 2.2 16.5 11.9 11.9
US
La-Z-Boy Inc
NYSE:LZB
1.6B USD 0.8 16.2 6.3 8.2