Kloeckner & Co SE
XETRA:KCO

Watchlist Manager
Kloeckner & Co SE Logo
Kloeckner & Co SE
XETRA:KCO
Watchlist
Price: 11.04 EUR 0.18%
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 11.04 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 14.7 239.8
JP
Mitsubishi Corp
TSE:8058
16.3T JPY 0.9 23.7 28 59.8
JP
Itochu Corp
TSE:8001
15.9T JPY 1.1 16.9 16.2 26.6
JP
Mitsui & Co Ltd
TSE:8031
15T JPY 1.1 16.5 22.9 39.1
JP
Marubeni Corp
TSE:8002
8.9T JPY 1.1 15.6 17.9 28.1
US
W W Grainger Inc
NYSE:GWW
55.5B USD 3.2 32.3 21 23.2
US
Fastenal Co
NASDAQ:FAST
53.5B USD 6.6 43.3 29.6 32.8
US
WW Grainger Inc
XMUN:GWW
46.2B EUR 3 30.6 20.5 22.6
US
Ferguson Enterprises Inc
NYSE:FERG
50.5B USD 1.6 26 17.6 20.1
US
United Rentals Inc
NYSE:URI
50.3B USD 3.2 21 9.1 16.2
JP
Sumitomo Corp
TSE:8053
7.4T JPY 1 12.2 15.5 24.4
P/E Multiple
Earnings Growth PEG
DE
Kloeckner & Co SE
XETRA:KCO
Average P/E: 23.8
Negative Multiple: -8.4
N/A N/A
JP
Mitsubishi Corp
TSE:8058
23.7
2%
11.9
JP
Itochu Corp
TSE:8001
16.9
8%
2.1
JP
Mitsui & Co Ltd
TSE:8031
16.5
3%
5.5
JP
Marubeni Corp
TSE:8002
15.6
7%
2.2
US
W W Grainger Inc
NYSE:GWW
32.3
7%
4.6
US
Fastenal Co
NASDAQ:FAST
43.3
10%
4.3
US
W
WW Grainger Inc
XMUN:GWW
30.6
8%
3.8
US
Ferguson Enterprises Inc
NYSE:FERG
26
12%
2.2
US
United Rentals Inc
NYSE:URI
21
19%
1.1
JP
Sumitomo Corp
TSE:8053
12.2
5%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Kloeckner & Co SE
XETRA:KCO
Average EV/EBITDA: 19.4
14.7
33%
0.4
JP
Mitsubishi Corp
TSE:8058
28
0%
N/A
JP
Itochu Corp
TSE:8001
16.2
5%
3.2
JP
Mitsui & Co Ltd
TSE:8031
22.9
4%
5.7
JP
Marubeni Corp
TSE:8002
17.9
0%
N/A
US
W W Grainger Inc
NYSE:GWW
21
6%
3.5
US
Fastenal Co
NASDAQ:FAST
29.6
10%
3
US
W
WW Grainger Inc
XMUN:GWW
20.5
6%
3.4
US
Ferguson Enterprises Inc
NYSE:FERG
17.6
8%
2.2
US
United Rentals Inc
NYSE:URI
9.1
11%
0.8
JP
Sumitomo Corp
TSE:8053
15.5
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Kloeckner & Co SE
XETRA:KCO
Average EV/EBIT: 48.4
239.8
N/A N/A
JP
Mitsubishi Corp
TSE:8058
59.8
N/A N/A
JP
Itochu Corp
TSE:8001
26.6
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
39.1
N/A N/A
JP
Marubeni Corp
TSE:8002
28.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
23.2
6%
3.9
US
Fastenal Co
NASDAQ:FAST
32.8
10%
3.3
US
W
WW Grainger Inc
XMUN:GWW
22.6
6%
3.8
US
Ferguson Enterprises Inc
NYSE:FERG
20.1
10%
2
US
United Rentals Inc
NYSE:URI
16.2
13%
1.2
JP
Sumitomo Corp
TSE:8053
24.4
N/A N/A