Multiples-Based Value

The Multiples-Based Value of one MOJ stock under the Base Case scenario is 3.87 PLN. Compared to the current market price of 1.5 PLN, Moj SA is Undervalued by 61%.

Multiples-Based 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.

MOJ Multiples-Based Value
Base Case
3.87 PLN
Undervaluation 61%
Multiples-Based Value
Price zł1.5
M
Worst Case
Base Case
Best Case

Multiples Across Competitors

MOJ Competitors Multiples
Moj 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
Moj SA
WSE:MOJ
14.7m PLN 0.2 4.8 5.7 7.5
JP
Fujitec Co Ltd
TSE:6406
2 720 795.8T JPY 0 0 12.8 15.8
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
JP
Star Micronics Co Ltd
TSE:7718
48T JPY 1.4 29.8 8.2 13.1
US
Parker-Hannifin Corp
NYSE:PH
121.9B USD 6 34.5 24.2 29.2
JP
Freund Corp
TSE:6312
16.9T JPY 607.7 8 494.3 4 698.9 5 768.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16.1T JPY 3.4 57.2 27.9 40.9
SE
Atlas Copco AB
STO:ATCO A
865.3B SEK 5.1 32.7 20.1 25.7
US
Illinois Tool Works Inc
NYSE:ITW
77.8B USD 4.8 25.3 18.2 20
US
Barnes Group Inc
NYSE:B
71.2B USD 4.2 14.2 6.9 8.6
SE
Sandvik AB
STO:SAND
493.3B SEK 4 33.2 17.7 23.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
M
Moj SA
WSE:MOJ
Average EV/EBITDA: 16 060.1
5.7
N/A N/A
JP
F
Fujitec Co Ltd
TSE:6406
12.8
26%
0.5
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
JP
S
Star Micronics Co Ltd
TSE:7718
8.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.2
12%
2
JP
Freund Corp
TSE:6312
4 698.9
N/A N/A
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
27.9
20%
1.4
SE
Atlas Copco AB
STO:ATCO A
20.1
9%
2.2
US
Illinois Tool Works Inc
NYSE:ITW
18.2
5%
3.6
US
Barnes Group Inc
NYSE:B
6.9
21%
0.3
SE
Sandvik AB
STO:SAND
17.7
9%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
M
Moj SA
WSE:MOJ
Average EV/EBIT: 19 647.5
7.5
N/A N/A
JP
F
Fujitec Co Ltd
TSE:6406
15.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
JP
S
Star Micronics Co Ltd
TSE:7718
13.1
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.2
16%
1.8
JP
Freund Corp
TSE:6312
5 768.3
N/A N/A
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
40.9
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
25.7
10%
2.6
US
Illinois Tool Works Inc
NYSE:ITW
20
6%
3.3
US
Barnes Group Inc
NYSE:B
8.6
23%
0.4
SE
Sandvik AB
STO:SAND
23.8
12%
2
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett