M

MillerKnoll Inc
F:MHR

Watchlist Manager
MillerKnoll Inc
F:MHR
Watchlist
Price: 21.8 EUR 6.86% Market Closed
Market Cap: 1.5B EUR
Have any thoughts about
MillerKnoll Inc?
Write Note

Relative Value

The Relative Value of one MHR stock under the Base Case scenario is 50.75 EUR. Compared to the current market price of 21.8 EUR, MillerKnoll Inc is Undervalued by 57%.

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
50.75 EUR
Undervaluation 57%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
66
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2
Forward
0.4
vs History
26
vs Industry
19
Median 3Y
24.5
Median 5Y
19.3
Industry
16.1
Forward
10.2
vs History
47
vs Industry
49
Median 3Y
6.6
Median 5Y
6.9
Industry
9.6
vs History
49
vs Industry
32
Median 3Y
13.2
Median 5Y
8.3
Industry
15.9
vs History
76
vs Industry
42
Median 3Y
1.3
Median 5Y
1.5
Industry
1.6
vs History
52
vs Industry
54
Median 3Y
0.8
Median 5Y
0.8
Industry
1.4
Forward
0.7
vs History
65
vs Industry
62
Median 3Y
2.1
Median 5Y
2.1
Industry
4.2
vs History
47
vs Industry
27
Median 3Y
8.6
Median 5Y
8.3
Industry
8.5
Forward
6.6
vs History
30
vs Industry
20
Median 3Y
15.1
Median 5Y
13.6
Industry
11.8
Forward
10.2
vs History
31
vs Industry
37
Median 3Y
11.2
Median 5Y
8.3
Industry
10.1
vs History
17
vs Industry
31
Median 3Y
10.2
Median 5Y
9.6
Industry
13.8
vs History
73
vs Industry
51
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1

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
F:MHR
1.6B EUR 0.4 24.1 7.9 14.5
US
MSA Safety Inc
NYSE:MSA
6.5B USD 3.6 23.8 14.9 17.2
CN
Shanghai M&G Stationery Inc
SSE:603899
29.6B CNY 1.2 20.4 13.8 13.8
FR
Societe BIC SA
PAR:BB
2.6B EUR 0.8 8.1 3.9 5.4
US
HNI Corp
NYSE:HNI
2.5B USD 1 19.9 8.3 12.2
JP
Kokuyo Co Ltd
TSE:7984
315.8B JPY 1 15.4 6.8 9.5
US
Interface Inc
NASDAQ:TILE
1.4B USD 0.9 14.6 7.9 10
US
Steelcase Inc
NYSE:SCS
1.3B USD 0.4 11 5.3 7.6
US
Pitney Bowes Inc
NYSE:PBI
1.3B USD 0.4 -3.4 11.6 24.1
JP
Okamura Corp
TSE:7994
192.2B JPY 0.6 10.6 6.9 9.2
JP
Pilot Corp
TSE:7846
184.5B JPY 1.5 13.6 6.3 7.9
P/S Multiple
Revenue Growth P/S to Growth
US
M
MillerKnoll Inc
F:MHR
Average P/S: 1.1
0.4
8%
0.1
US
MSA Safety Inc
NYSE:MSA
3.6
10%
0.4
CN
Shanghai M&G Stationery Inc
SSE:603899
1.2
46%
0
FR
Societe BIC SA
PAR:BB
0.8
7%
0.1
US
HNI Corp
NYSE:HNI
1
12%
0.1
JP
Kokuyo Co Ltd
TSE:7984
1
16%
0.1
US
Interface Inc
NASDAQ:TILE
0.9
16%
0.1
US
Steelcase Inc
NYSE:SCS
0.4
10%
0
US
Pitney Bowes Inc
NYSE:PBI
0.4
-39%
N/A
JP
Okamura Corp
TSE:7994
0.6
12%
0.1
JP
Pilot Corp
TSE:7846
1.5
21%
0.1
P/E Multiple
Earnings Growth P/E to Growth
US
M
MillerKnoll Inc
F:MHR
Average P/E: 16.1
24.1
113%
0.2
US
MSA Safety Inc
NYSE:MSA
23.8
493%
0
CN
Shanghai M&G Stationery Inc
SSE:603899
20.4
43%
0.5
FR
Societe BIC SA
PAR:BB
8.1
22%
0.4
US
HNI Corp
NYSE:HNI
19.9
290%
0.1
JP
Kokuyo Co Ltd
TSE:7984
15.4
37%
0.4
US
Interface Inc
NASDAQ:TILE
14.6
134%
0.1
US
Steelcase Inc
NYSE:SCS
11
77%
0.1
US
Pitney Bowes Inc
NYSE:PBI
Negative Multiple: -3.4 N/A N/A
JP
Okamura Corp
TSE:7994
10.6
17%
0.6
JP
Pilot Corp
TSE:7846
13.6
25%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
M
MillerKnoll Inc
F:MHR
Average EV/EBITDA: 8.5
7.9
20%
0.4
US
MSA Safety Inc
NYSE:MSA
14.9
17%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
50%
0.3
FR
Societe BIC SA
PAR:BB
3.9
9%
0.4
US
HNI Corp
NYSE:HNI
8.3
40%
0.2
JP
Kokuyo Co Ltd
TSE:7984
6.8
25%
0.3
US
Interface Inc
NASDAQ:TILE
7.9
49%
0.2
US
Steelcase Inc
NYSE:SCS
5.3
30%
0.2
US
Pitney Bowes Inc
NYSE:PBI
11.6
N/A N/A
JP
Okamura Corp
TSE:7994
6.9
20%
0.3
JP
Pilot Corp
TSE:7846
6.3
30%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
M
MillerKnoll Inc
F:MHR
Average EV/EBIT: 11.9
14.5
40%
0.4
US
MSA Safety Inc
NYSE:MSA
17.2
20%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
28%
0.5
FR
Societe BIC SA
PAR:BB
5.4
15%
0.4
US
HNI Corp
NYSE:HNI
12.2
53%
0.2
JP
Kokuyo Co Ltd
TSE:7984
9.5
N/A N/A
US
Interface Inc
NASDAQ:TILE
10
79%
0.1
US
Steelcase Inc
NYSE:SCS
7.6
34%
0.2
US
Pitney Bowes Inc
NYSE:PBI
24.1
381%
0.1
JP
Okamura Corp
TSE:7994
9.2
N/A N/A
JP
Pilot Corp
TSE:7846
7.9
N/A N/A

See Also

Discover More
Back to Top