M

MillerKnoll Inc
XMUN:MHR

Watchlist Manager
MillerKnoll Inc
XMUN:MHR
Watchlist
Price: 16.87 EUR Market Closed
Market Cap: €1.9B

Relative Value

The Relative Value of one MHR stock under the Base Case scenario is 38.21 EUR. Compared to the current market price of 16.87 EUR, MillerKnoll Inc 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.

MHR Relative Value
Base Case
38.21 EUR
Undervaluation 56%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Multiples Across Competitors

MHR Competitors Multiples
MillerKnoll Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
MillerKnoll Inc
XMUN:MHR
1.2B EUR 0.3 -47.8 7.2 10.6
US
MSA Safety Inc
NYSE:MSA
6.6B USD 3.5 23.8 14.7 17.4
CN
Shanghai M&G Stationery Inc
SSE:603899
24B CNY 1 18.1 12.3 12.3
US
HNI Corp
NYSE:HNI
2.4B USD 0.9 44.7 10 14.5
FR
Societe BIC SA
PAR:BB
2.1B EUR 1 24.5 6.5 11.4
JP
Kokuyo Co Ltd
TSE:7984
349.2B JPY 1 16.3 7.2 9.4
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Pitney Bowes Inc
NYSE:PBI
1.5B USD 0.8 10.6 6.7 8.8
JP
Okamura Corp
TSE:7994
240.6B JPY 0.7 9.9 7.4 9.8
US
Interface Inc
NASDAQ:TILE
1.4B USD 1 12.2 7.1 8.9
JP
Pilot Corp
TSE:7846
171.7B JPY 1.4 14.2 5.9 8.2
P/E Multiple
Earnings Growth PEG
US
M
MillerKnoll Inc
XMUN:MHR
Average P/E: 19.4
Negative Multiple: -47.8
N/A N/A
US
MSA Safety Inc
NYSE:MSA
23.8
14%
1.7
CN
Shanghai M&G Stationery Inc
SSE:603899
18.1
7%
2.6
US
HNI Corp
NYSE:HNI
44.7
N/A N/A
FR
Societe BIC SA
PAR:BB
24.5
37%
0.7
JP
Kokuyo Co Ltd
TSE:7984
16.3
6%
2.7
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Pitney Bowes Inc
NYSE:PBI
10.6
25%
0.4
JP
Okamura Corp
TSE:7994
9.9
5%
2
US
Interface Inc
NASDAQ:TILE
12.2
5%
2.4
JP
Pilot Corp
TSE:7846
14.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
M
MillerKnoll Inc
XMUN:MHR
Average EV/EBITDA: 8.5
7.2
16%
0.5
US
MSA Safety Inc
NYSE:MSA
14.7
8%
1.8
CN
Shanghai M&G Stationery Inc
SSE:603899
12.3
15%
0.8
US
HNI Corp
NYSE:HNI
10
N/A N/A
FR
Societe BIC SA
PAR:BB
6.5
15%
0.4
JP
Kokuyo Co Ltd
TSE:7984
7.2
9%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Pitney Bowes Inc
NYSE:PBI
6.7
6%
1.1
JP
Okamura Corp
TSE:7994
7.4
9%
0.8
US
Interface Inc
NASDAQ:TILE
7.1
6%
1.2
JP
Pilot Corp
TSE:7846
5.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
M
MillerKnoll Inc
XMUN:MHR
Average EV/EBIT: 11.3
10.6
18%
0.6
US
MSA Safety Inc
NYSE:MSA
17.4
10%
1.7
CN
Shanghai M&G Stationery Inc
SSE:603899
12.3
6%
2.1
US
HNI Corp
NYSE:HNI
14.5
N/A N/A
FR
Societe BIC SA
PAR:BB
11.4
26%
0.4
JP
Kokuyo Co Ltd
TSE:7984
9.4
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Pitney Bowes Inc
NYSE:PBI
8.8
6%
1.5
JP
Okamura Corp
TSE:7994
9.8
N/A N/A
US
Interface Inc
NASDAQ:TILE
8.9
6%
1.5
JP
Pilot Corp
TSE:7846
8.2
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett