A

Andritz AG
VSE:ANDR

Watchlist Manager
Andritz AG
VSE:ANDR
Watchlist
Price: 72 EUR 0.49%
Market Cap: 7.5B EUR

Relative Value

The Relative Value of one ANDR stock under the Base Case scenario is 87.1 EUR. Compared to the current market price of 72 EUR, Andritz AG is Undervalued by 17%.

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.

ANDR Relative Value
Base Case
87.1 EUR
Undervaluation 17%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
71
Median 3Y
0.7
Median 5Y
0.7
Industry
1.9
Forward
0.9
vs History
19
vs Industry
55
Median 3Y
11.4
Median 5Y
12.7
Industry
22.8
Forward
14.2
vs History
19
vs Industry
52
Median 3Y
11.7
Median 5Y
8.7
Industry
15.9
vs History
30
vs Industry
13
Median 3Y
20.1
Median 5Y
16.6
Industry
22.2
vs History
15
vs Industry
29
Median 3Y
2.7
Median 5Y
2.7
Industry
2.2
vs History
0
vs Industry
74
Median 3Y
0.6
Median 5Y
0.6
Industry
2
Forward
0.8
vs History
0
vs Industry
84
Median 3Y
1.2
Median 5Y
1.2
Industry
7
vs History
0
vs Industry
60
Median 3Y
5.4
Median 5Y
5.4
Industry
13.1
Forward
7.4
vs History
9
vs Industry
59
Median 3Y
7.6
Median 5Y
7.8
Industry
17.5
Forward
10
vs History
14
vs Industry
55
Median 3Y
10
Median 5Y
7.8
Industry
16.1
vs History
17
vs Industry
41
Median 3Y
16.3
Median 5Y
9.9
Industry
19.7
vs History
0
vs Industry
60
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5

Multiples Across Competitors

ANDR Competitors Multiples
Andritz AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AT
Andritz AG
VSE:ANDR
7B EUR 0.9 15.4 7.7 10.8
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
119.1B USD 5.9 32.7 24.4 29.5
SE
Atlas Copco AB
STO:ATCO A
923.9B SEK 5.4 33.4 21.3 26.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.7T JPY 3.2 61.8 28.8 42.7
US
Barnes Group Inc
NYSE:B
83.8B USD 5.7 23.4 10 12.8
US
Illinois Tool Works Inc
NYSE:ITW
76B USD 4.8 25.1 18.4 20.2
SE
Sandvik AB
STO:SAND
410.3B SEK 3.4 27.7 15.7 21.5
CH
Schindler Holding AG
SIX:SCHP
33.1B CHF 3 33.7 19.4 24.2
JP
Fanuc Corp
TSE:6954
6.2T JPY 7.6 39.4 25.8 32.9
FI
Kone Oyj
OMXH:KNEBV
32.5B EUR 2.9 34.1 19.8 24.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AT
A
Andritz AG
VSE:ANDR
Average EV/EBITDA: 15 637.4
7.7
6%
1.3
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
21.3
3%
7.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
28.8
19%
1.5
US
Barnes Group Inc
NYSE:B
10
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.4
3%
6.1
SE
Sandvik AB
STO:SAND
15.7
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
19.4
8%
2.4
JP
Fanuc Corp
TSE:6954
25.8
10%
2.6
FI
K
Kone Oyj
OMXH:KNEBV
19.8
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AT
A
Andritz AG
VSE:ANDR
Average EV/EBIT: 19 128.6
10.8
8%
1.4
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.5
15%
2
SE
Atlas Copco AB
STO:ATCO A
26.8
4%
6.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
42.7
N/A N/A
US
Barnes Group Inc
NYSE:B
12.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20.2
4%
5
SE
Sandvik AB
STO:SAND
21.5
8%
2.7
CH
Schindler Holding AG
SIX:SCHP
24.2
10%
2.4
JP
Fanuc Corp
TSE:6954
32.9
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.6
10%
2.5