MS Industrie AG
XETRA:MSAG

Watchlist Manager
MS Industrie AG Logo
MS Industrie AG
XETRA:MSAG
Watchlist
Price: 1.28 EUR 0.79% Market Closed
Market Cap: €38.4m

Relative Value

The Relative Value of one MSAG stock under the Base Case scenario is 1.81 EUR. Compared to the current market price of 1.28 EUR, MS Industrie AG is Undervalued by 29%.

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.

MSAG Relative Value
Base Case
1.81 EUR
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MSAG Competitors Multiples
MS Industrie AG 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
MS Industrie AG
XETRA:MSAG
38.1m EUR 1 -339.7 4.6 43.9
US
Caterpillar Inc
NYSE:CAT
339.9B USD 5 38.3 24.8 29.3
US
Cummins Inc
NYSE:CMI
79B USD 2.4 29.7 16.3 20.7
SE
Volvo AB
STO:VOLV B
704.2B SEK 1.5 20.4 10.4 15.3
US
Paccar Inc
NASDAQ:PCAR
67B USD 2.4 28.2 11 13.1
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
41B USD 3.9 35.6 19.8 25
JP
Komatsu Ltd
TSE:6301
6.4T JPY 1.6 15.5 9.1 11.4
DE
Daimler Truck Holding AG
XETRA:DTG
34.6B EUR 0.7 14.9 10.9 14.9
CN
China CSSC Holdings Ltd
SSE:600150
260.8B CNY 2 36.3 24.9 24.9
JP
Toyota Industries Corp
TSE:6201
5.9T JPY 1.4 29.3 13.9 51.6
SE
Epiroc AB
STO:EPI A
322B SEK 5.2 37.8 22.2 27.9
P/E Multiple
Earnings Growth PEG
DE
MS Industrie AG
XETRA:MSAG
Average P/E: 28.6
Negative Multiple: -339.7
65%
N/A
US
Caterpillar Inc
NYSE:CAT
38.3
18%
2.1
US
Cummins Inc
NYSE:CMI
29.7
4%
7.4
SE
Volvo AB
STO:VOLV B
20.4
N/A N/A
US
Paccar Inc
NASDAQ:PCAR
28.2
19%
1.5
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
35.6
23%
1.5
JP
Komatsu Ltd
TSE:6301
15.5
1%
15.5
DE
Daimler Truck Holding AG
XETRA:DTG
14.9
7%
2.1
CN
China CSSC Holdings Ltd
SSE:600150
36.3
85%
0.4
JP
Toyota Industries Corp
TSE:6201
29.3
5%
5.9
SE
Epiroc AB
STO:EPI A
37.8
11%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
MS Industrie AG
XETRA:MSAG
Average EV/EBITDA: 15.3
4.6
14%
0.3
US
Caterpillar Inc
NYSE:CAT
24.8
N/A N/A
US
Cummins Inc
NYSE:CMI
16.3
14%
1.2
SE
Volvo AB
STO:VOLV B
10.4
11%
0.9
US
Paccar Inc
NASDAQ:PCAR
11
-11%
N/A
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
19.8
12%
1.6
JP
Komatsu Ltd
TSE:6301
9.1
-1%
N/A
DE
Daimler Truck Holding AG
XETRA:DTG
10.9
5%
2.2
CN
China CSSC Holdings Ltd
SSE:600150
24.9
157%
0.2
JP
Toyota Industries Corp
TSE:6201
13.9
-7%
N/A
SE
Epiroc AB
STO:EPI A
22.2
10%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
MS Industrie AG
XETRA:MSAG
Average EV/EBIT: 25.3
43.9
138%
0.3
US
Caterpillar Inc
NYSE:CAT
29.3
18%
1.6
US
Cummins Inc
NYSE:CMI
20.7
16%
1.3
SE
Volvo AB
STO:VOLV B
15.3
12%
1.3
US
Paccar Inc
NASDAQ:PCAR
13.1
1%
13.1
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
25
18%
1.4
JP
Komatsu Ltd
TSE:6301
11.4
4%
2.8
DE
Daimler Truck Holding AG
XETRA:DTG
14.9
4%
3.7
CN
China CSSC Holdings Ltd
SSE:600150
24.9
139%
0.2
JP
Toyota Industries Corp
TSE:6201
51.6
N/A N/A
SE
Epiroc AB
STO:EPI A
27.9
10%
2.8