F

Feerum SA
WSE:FEE

Watchlist Manager
Feerum SA
WSE:FEE
Watchlist
Price: 12 PLN -3.23% Market Closed
Market Cap: 114.5m PLN

Relative Value

The Relative Value of one FEE stock under the Base Case scenario is hidden PLN. Compared to the current market price of 12 PLN, Feerum SA is hidden .

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.

FEE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
47
Median 3Y
1
Median 5Y
0.9
Industry
1.8
Forward
0.9
vs History
12
vs Industry
45
Median 3Y
9.1
Median 5Y
12.1
Industry
22.7
Forward
10.2
vs History
41
vs Industry
33
Median 3Y
7.9
Median 5Y
6.3
Industry
15.4
vs History
7
vs Industry
47
Median 3Y
-5.2
Median 5Y
-4.9
Industry
21.8
vs History
19
vs Industry
71
Median 3Y
0.6
Median 5Y
0.7
Industry
2.1
vs History
34
vs Industry
48
Median 3Y
0.9
Median 5Y
0.8
Industry
1.9
Forward
0.8
vs History
36
vs Industry
32
Median 3Y
6.3
Median 5Y
5.8
Industry
6.8
vs History
30
vs Industry
37
Median 3Y
8.4
Median 5Y
5.4
Industry
13.1
Forward
5.6
vs History
31
vs Industry
7
Median 3Y
15
Median 5Y
9.5
Industry
17.6
Forward
7.8
vs History
39
vs Industry
33
Median 3Y
7.1
Median 5Y
6.2
Industry
15.7
vs History
39
vs Industry
30
Median 3Y
8.6
Median 5Y
6.5
Industry
19.5
vs History
7
vs Industry
69
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5

Multiples Across Competitors

FEE Competitors Multiples
Feerum SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Feerum SA
WSE:FEE
114.5m PLN 1 23.8 8.5 15
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
112B USD 5.6 30.8 23 27.9
SE
Atlas Copco AB
STO:ATCO A
813.4B SEK 4.7 29.5 18.8 23.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12.9T JPY 2.5 51.3 22.7 31.6
US
Barnes Group Inc
NYSE:B
73.5B USD 5 20.5 8.8 11.2
US
Illinois Tool Works Inc
NYSE:ITW
72.3B USD 4.6 23.9 17.6 19.3
SE
Sandvik AB
STO:SAND
377.1B SEK 3.1 25.5 14.6 19.9
CH
Schindler Holding AG
SIX:SCHP
32.1B CHF 2.9 32.6 18.8 23.4
FI
Kone Oyj
OMXH:KNEBV
31.4B EUR 2.8 32.9 19.1 23.7
JP
Fanuc Corp
TSE:6954
5.7T JPY 7 36.1 23.3 29.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
F
Feerum SA
WSE:FEE
Average EV/EBITDA: 15 636
8.5
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23
11%
2.1
SE
Atlas Copco AB
STO:ATCO A
18.8
3%
6.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.7
19%
1.2
US
Barnes Group Inc
NYSE:B
8.8
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
17.6
3%
5.9
SE
Sandvik AB
STO:SAND
14.6
6%
2.4
CH
Schindler Holding AG
SIX:SCHP
18.8
8%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
19.1
9%
2.1
JP
Fanuc Corp
TSE:6954
23.3
10%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
F
Feerum SA
WSE:FEE
Average EV/EBIT: 19 126.8
15
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
27.9
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
23.7
4%
5.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.6
N/A N/A
US
Barnes Group Inc
NYSE:B
11.2
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.3
4%
4.8
SE
Sandvik AB
STO:SAND
19.9
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
23.4
10%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
23.7
10%
2.4
JP
Fanuc Corp
TSE:6954
29.8
N/A N/A