Rotork PLC
LSE:ROR

Watchlist Manager
Rotork PLC Logo
Rotork PLC
LSE:ROR
Watchlist
Price: 295.4 GBX 0.54%
Market Cap: 2.5B GBX

Relative Value

The Relative Value of one ROR stock under the Base Case scenario is hidden GBX. Compared to the current market price of 295.4 GBX, Rotork 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.

ROR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
21
Median 3Y
3.9
Median 5Y
3.9
Industry
1.5
Forward
3
vs History
80
vs Industry
33
Median 3Y
25.8
Median 5Y
26.7
Industry
19.5
Forward
16.6
vs History
84
vs Industry
29
Median 3Y
29.8
Median 5Y
23.3
Industry
14
vs History
98
vs Industry
29
Median 3Y
39.5
Median 5Y
31
Industry
19.5
vs History
77
vs Industry
15
Median 3Y
4.6
Median 5Y
4.6
Industry
1.7
vs History
93
vs Industry
21
Median 3Y
3.7
Median 5Y
3.7
Industry
1.6
Forward
2.9
vs History
95
vs Industry
39
Median 3Y
7.9
Median 5Y
8
Industry
5.7
vs History
95
vs Industry
34
Median 3Y
14.9
Median 5Y
15
Industry
11.7
Forward
10.8
vs History
96
vs Industry
39
Median 3Y
17
Median 5Y
17.7
Industry
15.3
Forward
12.4
vs History
82
vs Industry
31
Median 3Y
28.4
Median 5Y
22.1
Industry
14
vs History
85
vs Industry
27
Median 3Y
34.9
Median 5Y
24.7
Industry
17.2
vs History
77
vs Industry
10
Median 3Y
4.5
Median 5Y
4.5
Industry
1.3

Multiples Across Competitors

ROR Competitors Multiples
Rotork PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Rotork PLC
LSE:ROR
2.5B GBP 3.3 24 12 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
SE
Atlas Copco AB
STO:ATCO A
751.5B SEK 4.3 25.2 16.3 20
US
Parker-Hannifin Corp
NYSE:PH
76.8B USD 3.9 24.3 16.8 20.6
US
Illinois Tool Works Inc
NYSE:ITW
71.2B USD 4.5 20.4 16.6 18.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.1T JPY 1.9 36 17.5 25.6
US
Otis Worldwide Corp
NYSE:OTIS
36.7B USD 2.6 23.9 20.3 22.2
CH
Schindler Holding AG
SIX:SCHP
29.4B CHF 2.6 48.3 21.5 29.8
US
Ingersoll Rand Inc
NYSE:IR
30.5B USD 4.2 36.4 17.4 23.2
FI
Kone Oyj
OMXH:KNEBV
26.3B EUR 2.4 27.7 15.8 19.4
US
Xylem Inc
NYSE:XYL
28.1B USD 3.3 31.6 17.8 27.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Rotork PLC
LSE:ROR
Average EV/EBITDA: 15 635.6
12
7%
1.7
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
16.3
6%
2.7
US
Parker-Hannifin Corp
NYSE:PH
16.8
8%
2.1
US
Illinois Tool Works Inc
NYSE:ITW
16.6
3%
5.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
17.5
19%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20.3
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
21.5
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
17.4
10%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
15.8
10%
1.6
US
Xylem Inc
NYSE:XYL
17.8
12%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Rotork PLC
LSE:ROR
Average EV/EBIT: 19 126.2
13.3
7%
1.9
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
20
8%
2.5
US
Parker-Hannifin Corp
NYSE:PH
20.6
13%
1.6
US
Illinois Tool Works Inc
NYSE:ITW
18.1
4%
4.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
25.6
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
22.2
8%
2.8
CH
Schindler Holding AG
SIX:SCHP
29.8
18%
1.7
US
Ingersoll Rand Inc
NYSE:IR
23.2
16%
1.4
FI
K
Kone Oyj
OMXH:KNEBV
19.4
11%
1.8
US
Xylem Inc
NYSE:XYL
27.1
18%
1.5