Leoni AG
XETRA:LEO
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 (1.5), the stock would be worth €0.04 (0% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 1.5 | €0.04 |
0%
|
| 3-Year Average | 1.5 | €0.04 |
0%
|
| 5-Year Average | 1.5 | €0.04 |
0%
|
| Industry Average | 4.8 | €0.13 |
+227%
|
| Country Average | 9 | €0.24 |
+510%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€157.4m
|
/ |
Jan 2023
€106.7m
|
= |
|
|
€157.4m
|
/ |
Dec 2023
€173.7m
|
= |
|
|
€157.4m
|
/ |
Dec 2024
€254m
|
= |
|
|
€157.4m
|
/ |
Dec 2025
€456.5m
|
= |
|
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 |
|
Leoni AG
XETRA:LEO
|
1.3m EUR | 1.5 | -0 | |
| JP |
P
|
Pacific Industrial Co Ltd
TSE:7250
|
57.2T JPY | 4 | 11 | |
| JP |
|
Sumitomo Electric Industries Ltd
TSE:5802
|
7.8T JPY | 13.3 | 30.4 | |
| JP |
|
Denso Corp
TSE:6902
|
5T JPY | 5.2 | 13.2 | |
| KR |
|
Hyundai Mobis Co Ltd
KRX:012330
|
37.7T KRW | 6.4 | 10.3 | |
| CN |
|
Fuyao Glass Industry Group Co Ltd
SSE:600660
|
156.4B CNY | 14.2 | 17.4 | |
| CA |
|
Magna International Inc
TSX:MG
|
23.9B CAD | 5.5 | 21.1 | |
| DE |
|
Continental AG
XETRA:CON
|
13.1B EUR | 5.2 | -79.6 | |
| CN |
|
Ningbo Tuopu Group Co Ltd
SSE:601689
|
100.7B CNY | 30.8 | 36.3 | |
| IN |
|
Samvardhana Motherson International Ltd
NSE:MOTHERSON
|
1.3T INR | 11.9 | 38.9 | |
| US |
|
Modine Manufacturing Co
NYSE:MOD
|
13.3B USD | 32.5 | 134.8 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.2 |
| Median | 9 |
| 70th Percentile | 13.6 |
| Max | 6 112.6 |
Other Multiples
Leoni AG
Glance View
LEONI AG is a holding company, which engages in the provision of cables and cable systems for the automotive sector and other industries. The company is headquartered in Nuremberg, Bayern and currently employs 101,372 full-time employees. The firm's main market is the automotive and commercial vehicles industry, but it also supplies the products to the healthcare, communication and infrastructure, electrical appliances, as well as conductors and copper solutions industries. The firm operates through two segments. The Wire & Cable Solutions segment develops, produces and assembles wires and strands, optical fibers, standard and special cables, hybrid and optical cables as well as complete cable systems for a broad range of industrial applications. The Wiring Systems Division focuses on the development, production and sale of cable harnesses, complete wiring systems as well as related components for the global automotive and component supply industry.
