G

Goodwin PLC
LSE:GDWN

Watchlist Manager
Goodwin PLC
LSE:GDWN
Watchlist
Price: 23 200 GBX 1.31% Market Closed
Market Cap: 1.7B GBX

Relative Value

The Relative Value of one GDWN stock under the Base Case scenario is 9 870.3 GBX. Compared to the current market price of 23 200 GBX, Goodwin PLC is Overvalued 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.

GDWN Relative Value
Base Case
9 870.3 GBX
Overvaluation 57%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
32
Median 3Y
2.4
Median 5Y
2
Industry
1.9
vs History
0
vs Industry
29
Median 3Y
26.4
Median 5Y
23.6
Industry
22.8
vs History
0
vs Industry
43
Median 3Y
13.5
Median 5Y
12.4
Industry
15.9
vs History
0
vs Industry
11
Median 3Y
21.3
Median 5Y
23.6
Industry
22.2
vs History
0
vs Industry
18
Median 3Y
3.8
Median 5Y
2.7
Industry
2.2
vs History
0
vs Industry
31
Median 3Y
2.5
Median 5Y
2.1
Industry
2
vs History
0
vs Industry
48
Median 3Y
6.3
Median 5Y
6.3
Industry
7
vs History
0
vs Industry
38
Median 3Y
13.5
Median 5Y
11.8
Industry
13.1
vs History
0
vs Industry
38
Median 3Y
18.7
Median 5Y
17.1
Industry
17.5
vs History
1
vs Industry
43
Median 3Y
14.5
Median 5Y
13.5
Industry
16.1
vs History
38
vs Industry
25
Median 3Y
30.5
Median 5Y
31.5
Industry
19.7
vs History
0
vs Industry
28
Median 3Y
2.2
Median 5Y
1.7
Industry
1.5

Multiples Across Competitors

GDWN Competitors Multiples
Goodwin PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Goodwin PLC
LSE:GDWN
1.7B GBP 7 43.9 26.8 31.2
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
118.1B USD 5.9 32.4 24.1 29.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.8T JPY 3.3 62.5 29.1 43.1
SE
Atlas Copco AB
STO:ATCO A
871.6B SEK 5.1 31.6 20.1 25.3
US
Barnes Group Inc
NYSE:B
84.3B USD 5.8 23.5 10.1 12.8
US
Illinois Tool Works Inc
NYSE:ITW
75.1B USD 4.7 24.8 18.2 20
SE
Sandvik AB
STO:SAND
406B SEK 3.4 27.5 15.6 21.3
JP
Fanuc Corp
TSE:6954
6.5T JPY 7.9 41.1 27 34.5
CH
Schindler Holding AG
SIX:SCHP
32.9B CHF 3 33.3 19.2 24
FI
Kone Oyj
OMXH:KNEBV
32.2B EUR 2.9 33.8 19.6 24.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
G
Goodwin PLC
LSE:GDWN
Average EV/EBITDA: 15 639.1
26.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.1
11%
2.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29.1
19%
1.5
SE
Atlas Copco AB
STO:ATCO A
20.1
3%
6.7
US
Barnes Group Inc
NYSE:B
10.1
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.2
3%
6.1
SE
Sandvik AB
STO:SAND
15.6
6%
2.6
JP
Fanuc Corp
TSE:6954
27
10%
2.7
CH
Schindler Holding AG
SIX:SCHP
19.2
8%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
19.6
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
G
Goodwin PLC
LSE:GDWN
Average EV/EBIT: 19 130.5
31.2
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.3
15%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
43.1
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
25.3
4%
6.3
US
Barnes Group Inc
NYSE:B
12.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20
4%
5
SE
Sandvik AB
STO:SAND
21.3
8%
2.7
JP
Fanuc Corp
TSE:6954
34.5
N/A N/A
CH
Schindler Holding AG
SIX:SCHP
24
10%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
24.4
10%
2.4