Kloeckner & Co SE
XETRA:KCO

Watchlist Manager
Kloeckner & Co SE Logo
Kloeckner & Co SE
XETRA:KCO
Watchlist
Price: 11.02 EUR Market Closed
Market Cap: €1.1B

Relative Value

The Relative Value of one KCO stock under the Base Case scenario is 16.3 EUR. Compared to the current market price of 11.02 EUR, Kloeckner & Co SE is Undervalued by 32%.

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.

KCO Relative Value
Base Case
16.3 EUR
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KCO Competitors Multiples
Kloeckner & Co SE Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Kloeckner & Co SE
XETRA:KCO
1.1B EUR 0.2 -8.4 14.7 239.6
JP
Mitsubishi Corp
TSE:8058
15.4T JPY 0.9 22.7 26.6 57
JP
Itochu Corp
TSE:8001
15.3T JPY 1.1 16.4 15.6 25.7
JP
Mitsui & Co Ltd
TSE:8031
14.5T JPY 1 15.8 22.2 37.8
JP
Marubeni Corp
TSE:8002
8.4T JPY 1 14.8 17.1 26.8
US
WW Grainger Inc
XMUN:GWW
42.7B EUR 2.8 28.9 22.3 24.5
US
W W Grainger Inc
NYSE:GWW
51.4B USD 2.9 29.7 19.4 21.4
US
Ferguson Enterprises Inc
NYSE:FERG
49.3B USD 1.6 25.2 17.1 19.5
US
United Rentals Inc
NYSE:URI
49.9B USD 3.1 19.7 8.7 15.4
US
Fastenal Co
NASDAQ:FAST
49.7B USD 6.1 39.4 26.9 29.9
JP
Sumitomo Corp
TSE:8053
7.5T JPY 1 12.4 15.7 24.7
P/E Multiple
Earnings Growth PEG
DE
Kloeckner & Co SE
XETRA:KCO
Average P/E: 22.5
Negative Multiple: -8.4
N/A N/A
JP
Mitsubishi Corp
TSE:8058
22.7
2%
11.3
JP
Itochu Corp
TSE:8001
16.4
8%
2.1
JP
Mitsui & Co Ltd
TSE:8031
15.8
3%
5.3
JP
Marubeni Corp
TSE:8002
14.8
7%
2.1
US
W
WW Grainger Inc
XMUN:GWW
28.9
8%
3.6
US
W W Grainger Inc
NYSE:GWW
29.7
7%
4.2
US
Ferguson Enterprises Inc
NYSE:FERG
25.2
12%
2.1
US
United Rentals Inc
NYSE:URI
19.7
10%
2
US
Fastenal Co
NASDAQ:FAST
39.4
10%
3.9
JP
Sumitomo Corp
TSE:8053
12.4
5%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Kloeckner & Co SE
XETRA:KCO
Average EV/EBITDA: 18.8
14.7
33%
0.4
JP
Mitsubishi Corp
TSE:8058
26.6
0%
N/A
JP
Itochu Corp
TSE:8001
15.6
5%
3.1
JP
Mitsui & Co Ltd
TSE:8031
22.2
4%
5.6
JP
Marubeni Corp
TSE:8002
17.1
0%
N/A
US
W
WW Grainger Inc
XMUN:GWW
22.3
6%
3.7
US
W W Grainger Inc
NYSE:GWW
19.4
6%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
17.1
8%
2.1
US
United Rentals Inc
NYSE:URI
8.7
7%
1.2
US
Fastenal Co
NASDAQ:FAST
26.9
10%
2.7
JP
Sumitomo Corp
TSE:8053
15.7
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Kloeckner & Co SE
XETRA:KCO
Average EV/EBIT: 47.5
239.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
57
N/A N/A
JP
Itochu Corp
TSE:8001
25.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.8
N/A N/A
JP
Marubeni Corp
TSE:8002
26.8
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
24.5
6%
4.1
US
W W Grainger Inc
NYSE:GWW
21.4
6%
3.6
US
Ferguson Enterprises Inc
NYSE:FERG
19.5
10%
2
US
United Rentals Inc
NYSE:URI
15.4
7%
2.2
US
Fastenal Co
NASDAQ:FAST
29.9
10%
3
JP
Sumitomo Corp
TSE:8053
24.7
N/A N/A