FLSmidth & Co A/S
CSE:FLS

Watchlist Manager
FLSmidth & Co A/S Logo
FLSmidth & Co A/S
CSE:FLS
Watchlist
Price: 357 DKK -0.78% Market Closed
Market Cap: 20.6B DKK
Have any thoughts about
FLSmidth & Co A/S?
Write Note

Relative Value

The Relative Value of one FLS stock under the Base Case scenario is 424.71 DKK. Compared to the current market price of 357 DKK, FLSmidth & Co A/S is Undervalued by 16%.

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.

FLS Relative Value
Base Case
424.71 DKK
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
64
Median 3Y
0.7
Median 5Y
0.7
Industry
1.6
Forward
1
vs History
52
vs Industry
20
Median 3Y
32.8
Median 5Y
32.4
Industry
20.7
Forward
17.5
vs History
30
vs Industry
18
Median 3Y
22.4
Median 5Y
13.7
Industry
14.8
vs History
6
vs Industry
0
Median 3Y
-10.7
Median 5Y
7.1
Industry
21.3
vs History
3
vs Industry
43
Median 3Y
1.5
Median 5Y
1.4
Industry
1.8
vs History
1
vs Industry
63
Median 3Y
0.7
Median 5Y
0.7
Industry
1.7
Forward
1
vs History
6
vs Industry
63
Median 3Y
3.1
Median 5Y
3
Industry
6.2
vs History
65
vs Industry
31
Median 3Y
11.4
Median 5Y
12.5
Industry
12.4
Forward
9.2
vs History
65
vs Industry
38
Median 3Y
11.4
Median 5Y
12.5
Industry
16
Forward
12.4
vs History
30
vs Industry
17
Median 3Y
23.3
Median 5Y
15.5
Industry
14.8
vs History
15
vs Industry
4
Median 3Y
23.7
Median 5Y
19.8
Industry
18.1
vs History
3
vs Industry
56
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

FLS Competitors Multiples
FLSmidth & Co A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
FLSmidth & Co A/S
CSE:FLS
20.3B DKK 1 29.8 10.6 10.6
US
Caterpillar Inc
NYSE:CAT
176.2B USD 2.7 16.5 11.7 13.4
US
Paccar Inc
NASDAQ:PCAR
54.9B USD 1.6 11.7 8.7 10.1
SE
Volvo AB
STO:VOLV B
541.3B SEK 1 10.5 6.4 8.3
US
Cummins Inc
NYSE:CMI
48B USD 1.4 22.8 11.8 15.4
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
32.8B USD 3.2 31 16.2 21.3
CN
CRRC Corp Ltd
SSE:601766
232.2B CNY 1 18.1 14.2 14.2
DE
Daimler Truck Holding AG
XETRA:DTG
28.7B EUR 0.5 7.8 5.6 6.8
JP
Komatsu Ltd
TSE:6301
3.9T JPY 1 10.1 6.1 7.7
JP
Toyota Industries Corp
TSE:6201
3.6T JPY 0.9 15.2 8 20
CN
China CSSC Holdings Ltd
SSE:600150
161.8B CNY 2 60.7 211.3 211.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
FLSmidth & Co A/S
CSE:FLS
Average EV/EBITDA: 28.2
10.6
80%
0.1
US
Caterpillar Inc
NYSE:CAT
11.7
-4%
N/A
US
Paccar Inc
NASDAQ:PCAR
8.7
-10%
N/A
SE
Volvo AB
STO:VOLV B
6.4
-10%
N/A
US
Cummins Inc
NYSE:CMI
11.8
48%
0.2
US
Westinghouse Air Brake Technologies Corp
NYSE:WAB
16.2
37%
0.4
CN
CRRC Corp Ltd
SSE:601766
14.2
99%
0.1
DE
Daimler Truck Holding AG
XETRA:DTG
5.6
13%
0.4
JP
Komatsu Ltd
TSE:6301
6.1
2%
2.7
JP
Toyota Industries Corp
TSE:6201
8
3%
2.6
CN
China CSSC Holdings Ltd
SSE:600150
211.3
1 170%
0.2

See Also

Discover More
Back to Top