HDD Relative Valuation - Heidelberger Druckmaschinen AG

Watchlist Manager

Watchlist

Price: 1.42 EUR 1.57% Market Closed

Market Cap: €432.4m

	Heidelberger Druckmaschinen AG XETRA:HDD	DE
	China Security Co Ltd SSE:600654	CN
T	True Partner Capital Holding Ltd HKEX:8657	HK

Relative Value

The Relative Value of one HDD stock under the Base Case scenario is 3.26 EUR. Compared to the current market price of 1.42 EUR, Heidelberger Druckmaschinen AG is Undervalued by 56%.

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.

What is Relative Valuation?

How is Relative Value calculated?

HDD Relative Value

Base Case

Undervaluation 56%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE		Heidelberger Druckmaschinen AG XETRA:HDD	432.2m EUR	0.1	7.6	2.1	3.4
JP	F	Fujitec Co Ltd TSE:6406	2 720 795.8T JPY	0	0	12.8	15.8
JP	I	Ishii Iron Works Co Ltd TSE:6362	304.2T JPY	28 119.8	363 670.8	171 820.3	210 169.2
JP	S	Star Micronics Co Ltd TSE:7718	48T JPY	1.4	29.8	8.2	13.1
US		Parker-Hannifin Corp NYSE:PH	116.7B USD	5.7	33	23.2	28
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	14.9T JPY	3.1	53	25.8	37.9
SE		Atlas Copco AB STO:ATCO A	787.5B SEK	4.6	29.5	18.2	23.3
US		Illinois Tool Works Inc NYSE:ITW	76.5B USD	4.8	24.9	18	19.7
US		Barnes Group Inc NYSE:B	63.7B USD	3.7	12.7	6.2	7.6
SE		Sandvik AB STO:SAND	429B SEK	3.6	29.2	15.7	21.1

				Revenue Growth	P/S to Growth
DE		Heidelberger Druckmaschinen AG XETRA:HDD	Average P/S: 2 614.1 0.1	3%	0
JP	F	Fujitec Co Ltd TSE:6406	0	9%	0
JP	I	Ishii Iron Works Co Ltd TSE:6362	28 119.8	N/A	N/A
JP	S	Star Micronics Co Ltd TSE:7718	1.4	N/A	N/A
US		Parker-Hannifin Corp NYSE:PH	5.7	8%	0.7
JP		Freund Corp TSE:6312	607.7	5%	121.5
JP		Mitsubishi Heavy Industries Ltd TSE:7011	3.1	7%	0.4
SE		Atlas Copco AB STO:ATCO A	4.6	6%	0.8
US		Illinois Tool Works Inc NYSE:ITW	4.8	4%	1.2
US		Barnes Group Inc NYSE:B	3.7	15%	0.2
SE		Sandvik AB STO:SAND	3.6	8%	0.4

				Earnings Growth	PEG
DE		Heidelberger Druckmaschinen AG XETRA:HDD	Average P/E: 33 853.1 7.6	151%	0.1
JP	F	Fujitec Co Ltd TSE:6406	0	19%	0
JP	I	Ishii Iron Works Co Ltd TSE:6362	363 670.8	N/A	N/A
JP	S	Star Micronics Co Ltd TSE:7718	29.8	N/A	N/A
US		Parker-Hannifin Corp NYSE:PH	33	11%	3
JP		Freund Corp TSE:6312	8 494.3	29%	292.9
JP		Mitsubishi Heavy Industries Ltd TSE:7011	53	22%	2.4
SE		Atlas Copco AB STO:ATCO A	29.5	10%	2.9
US		Illinois Tool Works Inc NYSE:ITW	24.9	7%	3.6
US		Barnes Group Inc NYSE:B	12.7	17%	0.7
SE		Sandvik AB STO:SAND	29.2	15%	1.9

				EBITDA Growth	EV/EBITDA to Growth
DE		Heidelberger Druckmaschinen AG XETRA:HDD	Average EV/EBITDA: 16 059 2.1	15%	0.1
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	23.2	12%	1.9
JP		Freund Corp TSE:6312	4 698.9	N/A	N/A
JP		Mitsubishi Heavy Industries Ltd TSE:7011	25.8	20%	1.3
SE		Atlas Copco AB STO:ATCO A	18.2	9%	2
US		Illinois Tool Works Inc NYSE:ITW	18	5%	3.6
US		Barnes Group Inc NYSE:B	6.2	21%	0.3
SE		Sandvik AB STO:SAND	15.7	9%	1.7

				EBIT Growth	EV/EBIT to Growth
DE		Heidelberger Druckmaschinen AG XETRA:HDD	Average EV/EBIT: 19 646.1 3.4	28%	0.1
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	28	16%	1.8
JP		Freund Corp TSE:6312	5 768.3	N/A	N/A
JP		Mitsubishi Heavy Industries Ltd TSE:7011	37.9	N/A	N/A
SE		Atlas Copco AB STO:ATCO A	23.3	10%	2.3
US		Illinois Tool Works Inc NYSE:ITW	19.7	6%	3.3
US		Barnes Group Inc NYSE:B	7.6	23%	0.3
SE		Sandvik AB STO:SAND	21.1	12%	1.8

Heidelberger Druckmaschinen AG
XETRA:HDD

Relative Value

Valuation Multiples

Multiples Across Competitors

HDD Competitors Multiples
Heidelberger Druckmaschinen AG Competitors

See Also

Company

Help

Tools

Stocks

Heidelberger Druckmaschinen AG XETRA:HDD

Relative Value

Valuation Multiples

Multiples Across Competitors

HDD Competitors Multiples Heidelberger Druckmaschinen AG Competitors

See Also

Company

Help

Tools

Stocks

Heidelberger Druckmaschinen AG
XETRA:HDD

HDD Competitors Multiples
Heidelberger Druckmaschinen AG Competitors