Relative Value

The Relative Value of one NTN stock under the Base Case scenario is 3.84 EUR. Compared to the current market price of 2 EUR, NTN Corp is Undervalued by 48%.

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.

NTN Relative Value
Base Case
3.84 EUR
Undervaluation 48%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Multiples Across Competitors

NTN Competitors Multiples
NTN 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
NTN Corp
XBER:NTN
246.2B EUR 0.3 -20.8 3.5 8.5
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
126.8B USD 6.2 35.9 25.1 30.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
17.5T JPY 3.7 62.2 30.3 44.4
JP
Freund Corp
TSE:6312
16.9T JPY 607.7 8 494.3 4 698.9 5 768.3
SE
Atlas Copco AB
STO:ATCO A
932.8B SEK 5.5 35.1 21.6 27.6
US
Barnes Group Inc
NYSE:B
84.8B USD 5 17 8.3 10.3
US
Illinois Tool Works Inc
NYSE:ITW
83.8B USD 5.2 27.3 19.7 21.6
SE
Sandvik AB
STO:SAND
501B SEK 4.1 33.6 18.7 25.3
JP
Fanuc Corp
TSE:6954
6.5T JPY 7.6 39.1 26.2 33.2
CH
Schindler Holding AG
SIX:SCHP
31.3B CHF 2.9 32.4 18.6 23.2
P/E Multiple
Earnings Growth PEG
JP
N
NTN Corp
XBER:NTN
Average P/E: 37 244.7
Negative Multiple: -20.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
363 670.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
35.9
11%
3.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
62.2
21%
3
JP
Freund Corp
TSE:6312
8 494.3
29%
292.9
SE
Atlas Copco AB
STO:ATCO A
35.1
11%
3.2
US
Barnes Group Inc
NYSE:B
17
9%
1.9
US
Illinois Tool Works Inc
NYSE:ITW
27.3
9%
3
SE
Sandvik AB
STO:SAND
33.6
13%
2.6
JP
Fanuc Corp
TSE:6954
39.1
12%
3.3
CH
Schindler Holding AG
SIX:SCHP
32.4
10%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
N
NTN Corp
XBER:NTN
Average EV/EBITDA: 16 062.8
3.5
7%
0.5
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
25.1
12%
2.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
30.3
20%
1.5
JP
Freund Corp
TSE:6312
4 698.9
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
21.6
9%
2.4
US
Barnes Group Inc
NYSE:B
8.3
20%
0.4
US
Illinois Tool Works Inc
NYSE:ITW
19.7
5%
3.9
SE
Sandvik AB
STO:SAND
18.7
10%
1.9
JP
Fanuc Corp
TSE:6954
26.2
11%
2.4
CH
Schindler Holding AG
SIX:SCHP
18.6
7%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
N
NTN Corp
XBER:NTN
Average EV/EBIT: 19 651.1
8.5
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
30.4
16%
1.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
44.4
N/A N/A
JP
Freund Corp
TSE:6312
5 768.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
27.6
10%
2.8
US
Barnes Group Inc
NYSE:B
10.3
21%
0.5
US
Illinois Tool Works Inc
NYSE:ITW
21.6
6%
3.6
SE
Sandvik AB
STO:SAND
25.3
13%
1.9
JP
Fanuc Corp
TSE:6954
33.2
N/A N/A
CH
Schindler Holding AG
SIX:SCHP
23.2
9%
2.6
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