IMI PLC
LSE:IMI

Watchlist Manager
IMI PLC Logo
IMI PLC
LSE:IMI
Watchlist
Price: 1 953 GBX -0.66% Market Closed
Market Cap: 5B GBX

Relative Value

The Relative Value of one IMI stock under the Base Case scenario is hidden GBX. Compared to the current market price of 1 953 GBX, IMI PLC is hidden .

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.

IMI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
31
Median 3Y
2
Median 5Y
2
Industry
1.6
Forward
2.1
vs History
15
vs Industry
35
Median 3Y
18.4
Median 5Y
18.5
Industry
20.7
Forward
14.4
vs History
11
vs Industry
37
Median 3Y
13.3
Median 5Y
13.1
Industry
15.2
vs History
19
vs Industry
11
Median 3Y
23.6
Median 5Y
19.2
Industry
21.4
vs History
17
vs Industry
12
Median 3Y
4.5
Median 5Y
4.4
Industry
1.9
vs History
9
vs Industry
28
Median 3Y
2.3
Median 5Y
2.3
Industry
1.7
Forward
2.3
vs History
11
vs Industry
48
Median 3Y
4.9
Median 5Y
4.9
Industry
6.2
vs History
15
vs Industry
42
Median 3Y
10.1
Median 5Y
10.1
Industry
12.2
Forward
9.3
vs History
28
vs Industry
40
Median 3Y
13.5
Median 5Y
13.5
Industry
15.9
Forward
11.5
vs History
20
vs Industry
33
Median 3Y
14.9
Median 5Y
14.5
Industry
15.2
vs History
15
vs Industry
26
Median 3Y
19.5
Median 5Y
18.5
Industry
18.7
vs History
14
vs Industry
17
Median 3Y
2.6
Median 5Y
2.6
Industry
1.4

Multiples Across Competitors

IMI Competitors Multiples
IMI PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
IMI PLC
LSE:IMI
5B GBP 2.3 20.1 10.3 13.3
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
82.7B USD 4.2 26.2 18 22
SE
Atlas Copco AB
STO:ATCO A
816.8B SEK 4.6 27.4 17.7 21.8
US
Illinois Tool Works Inc
NYSE:ITW
75.2B USD 4.7 21.5 17.4 19.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.4T JPY 1.9 36.9 18.2 26.6
US
Otis Worldwide Corp
NYSE:OTIS
40.3B USD 2.8 24.5 20.2 22
CH
Schindler Holding AG
SIX:SCHP
30.8B CHF 2.7 50.5 22.5 31.2
US
Ingersoll Rand Inc
NYSE:IR
33.1B USD 4.6 39.5 18.8 25
FI
Kone Oyj
OMXH:KNEBV
27.4B EUR 2.5 28.8 16.5 20.2
US
Xylem Inc
NYSE:XYL
29.4B USD 3.4 33 18.5 28.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
IMI PLC
LSE:IMI
Average EV/EBITDA: 15 636.2
10.3
7%
1.5
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18
8%
2.2
SE
Atlas Copco AB
STO:ATCO A
17.7
7%
2.5
US
Illinois Tool Works Inc
NYSE:ITW
17.4
3%
5.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
18.2
19%
1
US
Otis Worldwide Corp
NYSE:OTIS
20.2
11%
1.8
CH
Schindler Holding AG
SIX:SCHP
22.5
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
18.8
9%
2.1
FI
K
Kone Oyj
OMXH:KNEBV
16.5
10%
1.6
US
Xylem Inc
NYSE:XYL
18.5
12%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
IMI PLC
LSE:IMI
Average EV/EBIT: 19 127.2
13.3
9%
1.5
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22
13%
1.7
SE
Atlas Copco AB
STO:ATCO A
21.8
8%
2.7
US
Illinois Tool Works Inc
NYSE:ITW
19.1
4%
4.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26.6
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
22
12%
1.8
CH
Schindler Holding AG
SIX:SCHP
31.2
18%
1.7
US
Ingersoll Rand Inc
NYSE:IR
25
16%
1.6
FI
K
Kone Oyj
OMXH:KNEBV
20.2
11%
1.8
US
Xylem Inc
NYSE:XYL
28.2
18%
1.6