Newag SA
WSE:NWG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (1.1), the stock would be worth zł35.46 (68% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 3.3 | zł111.6 |
0%
|
| 3-Year Average | 1.1 | zł35.46 |
-68%
|
| 5-Year Average | 0.9 | zł30.46 |
-73%
|
| Industry Average | 0.7 | zł24.25 |
-78%
|
| Country Average | 0.9 | zł29.35 |
-74%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| PL |
N
|
Newag SA
WSE:NWG
|
5B PLN | 3.3 | 16.1 | |
| JP |
M
|
Mitsubishi Logisnext Co Ltd
TSE:7105
|
106.9T JPY | 0.7 | -790 | |
| US |
|
Caterpillar Inc
NYSE:CAT
|
414B USD | 5.5 | 46.6 | |
| US |
|
Cummins Inc
NYSE:CMI
|
90.8B USD | 3.6 | 31.9 | |
| SE |
|
Volvo AB
STO:VOLV B
|
648.9B SEK | 1.4 | 18.8 | |
| US |
|
Paccar Inc
NASDAQ:PCAR
|
61.1B USD | 1.9 | 24.7 | |
| KR |
|
Hyundai Heavy Industries Co Ltd
KRX:329180
|
71.9T KRW | 3.3 | 49 | |
| CN |
|
China CSSC Holdings Ltd
SSE:600150
|
314.3B CNY | 0.9 | 27.2 | |
| US |
|
Westinghouse Air Brake Technologies Corp
NYSE:WAB
|
45B USD | 2.3 | 37.2 | |
| CN |
|
Weichai Power Co Ltd
SZSE:000338
|
271.9B CNY | 1.4 | 26.2 | |
| DE |
|
Daimler Truck Holding AG
XETRA:DTG
|
32.9B EUR | 0.7 | 16.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.6 |
| Median | 0.9 |
| 70th Percentile | 1.9 |
| Max | 116.3 |
Other Multiples
Newag SA
Glance View
Newag SA engages in the manufacture of rolling stock, passenger trains, and electric and diesel locomotives. The company is headquartered in Nowy Sacz, Woj. Malopolskie. The company went IPO on 2013-12-05. The firm operations are divided into four segments: the Electric and Diesel Multiple Units (MUs) segment produces electric MUs for electrified railway lines of passenger transportation and diesel MUs for non-electrified, regional railway lines of passenger transportation; the Electric Locomotives segment offers four- and six-person electric locomotives for freight, as well as passenger transportation; the Repair and Modernization segment provides modernization services of diesel and electric locomotives, as well as modernization of passenger carriages and electric MUs, and in addition, offers repair and maintenance of rolling stocks; the Other Services segment is engaged in design and production of accessories for electric rolling stocks, control and power systems and passenger information systems (PIS). The firm operates through subsidiaries, including Newag Gliwice SA, Inteco SA, among others.
