Avingtrans PLC
LSE:AVG

Watchlist Manager
Avingtrans PLC Logo
Avingtrans PLC
LSE:AVG
Watchlist
Price: 350 GBX Market Closed
Market Cap: 115.8m GBX

Relative Value

The Relative Value of one AVG stock under the Base Case scenario is 483.1 GBX. Compared to the current market price of 350 GBX, Avingtrans PLC is Undervalued by 28%.

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.

AVG Relative Value
Base Case
483.1 GBX
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
61
Median 3Y
1.1
Median 5Y
1.1
Industry
1.6
Forward
0.7
vs History
38
vs Industry
32
Median 3Y
22.8
Median 5Y
24
Industry
20.5
Forward
23.4
vs History
88
vs Industry
7
Median 3Y
35.4
Median 5Y
21.6
Industry
15
vs History
vs Industry
1
Median 3Y
-42.4
Median 5Y
-37.3
Industry
21.2
vs History
93
vs Industry
62
Median 3Y
1.2
Median 5Y
1.2
Industry
1.9
vs History
95
vs Industry
62
Median 3Y
1
Median 5Y
1
Industry
1.7
Forward
0.7
vs History
96
vs Industry
68
Median 3Y
3.1
Median 5Y
3.3
Industry
6.2
vs History
90
vs Industry
49
Median 3Y
9
Median 5Y
9.2
Industry
12.1
Forward
7.9
vs History
53
vs Industry
41
Median 3Y
15.4
Median 5Y
16.6
Industry
15.8
Forward
14.1
vs History
79
vs Industry
7
Median 3Y
30.6
Median 5Y
18.3
Industry
15.1
vs History
vs Industry
3
Median 3Y
-15.5
Median 5Y
-15.1
Industry
18.6
vs History
92
vs Industry
55
Median 3Y
1.1
Median 5Y
1
Industry
1.4

Multiples Across Competitors

AVG Competitors Multiples
Avingtrans PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Avingtrans PLC
LSE:AVG
115.8m GBP 0.8 29.6 8.2 16.1
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
SE
Atlas Copco AB
STO:ATCO A
863.8B SEK 4.9 29 18.7 23.1
US
Parker-Hannifin Corp
NYSE:PH
78.3B USD 3.9 24.8 17.1 20.9
US
Illinois Tool Works Inc
NYSE:ITW
74.8B USD 4.7 21.4 17.3 19
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
8.6T JPY 1.7 33.5 16.6 24.3
US
Otis Worldwide Corp
NYSE:OTIS
40B USD 2.8 24.3 20 21.8
CH
Schindler Holding AG
SIX:SCHP
30.9B CHF 2.7 50.6 22.6 31.4
US
Ingersoll Rand Inc
NYSE:IR
33B USD 4.6 39.3 18.7 24.9
FI
Kone Oyj
OMXH:KNEBV
27.7B EUR 2.5 29.1 16.7 20.4
US
Xylem Inc
NYSE:XYL
29.8B USD 3.5 33.5 18.8 28.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Avingtrans PLC
LSE:AVG
Average EV/EBITDA: 15 635.9
8.2
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
18.7
10%
1.9
US
Parker-Hannifin Corp
NYSE:PH
17.1
9%
1.9
US
Illinois Tool Works Inc
NYSE:ITW
17.3
4%
4.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16.6
18%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20
12%
1.7
CH
Schindler Holding AG
SIX:SCHP
22.6
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
18.7
11%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
16.7
9%
1.9
US
Xylem Inc
NYSE:XYL
18.8
12%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Avingtrans PLC
LSE:AVG
Average EV/EBIT: 19 127.2
16.1
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
23.1
8%
2.9
US
Parker-Hannifin Corp
NYSE:PH
20.9
13%
1.6
US
Illinois Tool Works Inc
NYSE:ITW
19
4%
4.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
24.3
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
21.8
12%
1.8
CH
Schindler Holding AG
SIX:SCHP
31.4
18%
1.7
US
Ingersoll Rand Inc
NYSE:IR
24.9
13%
1.9
FI
K
Kone Oyj
OMXH:KNEBV
20.4
11%
1.9
US
Xylem Inc
NYSE:XYL
28.7
18%
1.6