Ebara Corp
XBER:EAR

Watchlist Manager
Ebara Corp Logo
Ebara Corp
XBER:EAR
Watchlist
Price: 19.89 EUR Market Closed
Market Cap: 1.9B EUR

Relative Value

The Relative Value of one EAR stock under the Base Case scenario is 10.71 EUR. Compared to the current market price of 19.89 EUR, Ebara Corp is Overvalued by 46%.

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.

EAR Relative Value
Base Case
10.71 EUR
Overvaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EAR Competitors Multiples
Ebara Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Ebara Corp
XBER:EAR
2.2T EUR 2.3 28.8 15.1 19.7
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
117.3B USD 5.8 32 23.8 28.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16.2T JPY 3.4 64.8 29.7 44.1
SE
Atlas Copco AB
STO:ATCO A
913.2B SEK 5.4 33.7 21.1 26.6
US
Barnes Group Inc
NYSE:B
82.2B USD 5.7 23.4 10 12.8
US
Illinois Tool Works Inc
NYSE:ITW
74B USD 4.6 24.3 17.9 19.6
SE
Sandvik AB
STO:SAND
400.8B SEK 3.4 27.7 15.5 21.1
CH
Schindler Holding AG
SIX:SCHP
32.5B CHF 2.9 33.2 19.1 23.8
JP
Fanuc Corp
TSE:6954
6.1T JPY 7.5 39.1 25.3 32.3
FI
Kone Oyj
OMXH:KNEBV
31.9B EUR 2.9 33.8 19.4 24.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Ebara Corp
XBER:EAR
Average EV/EBITDA: 15 637.9
15.1
10%
1.5
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.8
11%
2.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29.7
19%
1.6
SE
Atlas Copco AB
STO:ATCO A
21.1
3%
7
US
Barnes Group Inc
NYSE:B
10
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
17.9
3%
6
SE
Sandvik AB
STO:SAND
15.5
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
19.1
8%
2.4
JP
Fanuc Corp
TSE:6954
25.3
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.4
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Ebara Corp
XBER:EAR
Average EV/EBIT: 19 129.3
19.7
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
28.9
15%
1.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
44.1
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
26.6
4%
6.7
US
Barnes Group Inc
NYSE:B
12.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.6
4%
4.9
SE
Sandvik AB
STO:SAND
21.1
8%
2.6
CH
Schindler Holding AG
SIX:SCHP
23.8
10%
2.4
JP
Fanuc Corp
TSE:6954
32.3
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.1
10%
2.4