Gesco AG
XETRA:GSC1
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/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (4.1), the stock would be worth €17.35 (19% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 3.4 | €14.55 |
0%
|
| 3-Year Average | 4.1 | €17.35 |
+19%
|
| 5-Year Average | 4.1 | €17.35 |
+19%
|
| Industry Average | 8.2 | €34.7 |
+139%
|
| Country Average | 9 | €38.32 |
+163%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€132.1m
|
/ |
Jan 2026
€38.6m
|
= |
|
|
€132.1m
|
/ |
Mar 2026
€42.8m
|
= |
|
|
€132.1m
|
/ |
Mar 2027
€50.3m
|
= |
|
|
€132.1m
|
/ |
Mar 2028
€61.7m
|
= |
|
|
€132.1m
|
/ |
Dec 2029
€63.5m
|
= |
|
|
€132.1m
|
/ |
Dec 2030
€67.9m
|
= |
|
|
€132.1m
|
/ |
Dec 2031
€72.3m
|
= |
|
|
€132.1m
|
/ |
Dec 2032
€75.8m
|
= |
|
|
€132.1m
|
/ |
Dec 2033
€79.9m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
|
Gesco AG
XETRA:GSC1
|
150.9m EUR | 3.4 | 15.2 | |
| JP |
F
|
Fujitec Co Ltd
TSE:6406
|
2 720 795.8T JPY | 12.8 | 0 | |
| JP |
I
|
Ishii Iron Works Co Ltd
TSE:6362
|
304.2T JPY | 171 820.3 | 363 670.8 | |
| JP |
S
|
Star Micronics Co Ltd
TSE:7718
|
48T JPY | 8.2 | 29.8 | |
| US |
|
Parker-Hannifin Corp
NYSE:PH
|
123B USD | 24.4 | 34.8 | |
| JP |
|
Freund Corp
TSE:6312
|
16.9T JPY | 4 698.9 | 8 494.3 | |
| JP |
|
Mitsubishi Heavy Industries Ltd
TSE:7011
|
15.9T JPY | 27.6 | 56.7 | |
| SE |
|
Atlas Copco AB
STO:ATCO A
|
915.4B SEK | 20.8 | 34.6 | |
| US |
|
Illinois Tool Works Inc
NYSE:ITW
|
77.7B USD | 18.2 | 25.3 | |
| US |
|
Barnes Group Inc
NYSE:B
|
68.8B USD | 6.7 | 13.7 | |
| SE |
|
Sandvik AB
STO:SAND
|
496.6B SEK | 18.6 | 33.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.2 |
| Median | 9 |
| 70th Percentile | 13.6 |
| Max | 6 112.6 |
Other Multiples
Gesco AG
Glance View
GESCO AG is an investment holding company, which engages in acquiring small and medium enterprises. The company is headquartered in Wuppertal, Nordrhein-Westfalen. The firm focuses on production process technology, resource technology, health and infrastructure technology, as well as mobility technology, and operates as a long-term investor. The company manages takeovers both through management buy-outs (MBOs) and management buy-ins (MBI), and also through group spin-offs. The firm operates in Germany and its subsidiaries include, among others, Astroplast Kunststofftechnick Gmbh & Co KG, Franz Funke Zerspanungstechnik GmbH & Co KG, Doemer GmbH & Co KG Stanz- und Umformtechnologie, Doerrenberg Edelstahl GmbH, MAE Group, SVT GmbH, Frank Group and Setter Group.
