I

Italian Sea Group SpA
MIL:TISG

Watchlist Manager
Italian Sea Group SpA
MIL:TISG
Watchlist
Price: 7.27 EUR -0.55%
Market Cap: 385.3m EUR
Have any thoughts about
Italian Sea Group SpA?
Write Note

Relative Value

The Relative Value of one TISG stock under the Base Case scenario is 12.89 EUR. Compared to the current market price of 7.27 EUR, Italian Sea Group SpA is Undervalued by 44%.

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.

TISG Relative Value
Base Case
12.89 EUR
Undervaluation 44%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
37
Median 3Y
1.3
Median 5Y
1.3
Industry
1.1
Forward
0.9
vs History
93
vs Industry
37
Median 3Y
13.8
Median 5Y
13.9
Industry
17.9
Forward
8.1
vs History
4
vs Industry
17
Median 3Y
7.6
Median 5Y
7.7
Industry
10.6
vs History
vs Industry
5
Median 3Y
9.7
Median 5Y
10
Industry
16.2
vs History
79
vs Industry
15
Median 3Y
3.5
Median 5Y
3.5
Industry
1.7
vs History
93
vs Industry
35
Median 3Y
1.3
Median 5Y
1.3
Industry
1.2
Forward
1
vs History
93
vs Industry
43
Median 3Y
3.5
Median 5Y
3.5
Industry
4
vs History
93
vs Industry
35
Median 3Y
8.6
Median 5Y
8.7
Industry
9.1
Forward
5.7
vs History
93
vs Industry
31
Median 3Y
10.5
Median 5Y
10.6
Industry
12.2
Forward
6.9
vs History
4
vs Industry
12
Median 3Y
7.4
Median 5Y
7.6
Industry
10.5
vs History
4
vs Industry
18
Median 3Y
13.9
Median 5Y
16.5
Industry
14.3
vs History
77
vs Industry
23
Median 3Y
2.1
Median 5Y
2.1
Industry
1.4

Multiples Across Competitors

TISG Competitors Multiples
Italian Sea Group SpA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Italian Sea Group SpA
MIL:TISG
387.4m EUR 0.8 6.3 4.2 4.9
JP
Bandai Namco Holdings Inc
TSE:7832
2.5T JPY 2.1 19 11.7 15.2
JP
Shimano Inc
TSE:7309
1.9T JPY 4.4 44.8 16 22.4
US
Hasbro Inc
NASDAQ:HAS
8B USD 1.9 -12.5 12.5 16
US
Mattel Inc
NASDAQ:MAT
6B USD 1.1 11 8.6 10.6
UK
Games Workshop Group PLC
LSE:GAW
4.3B GBP 8.2 28.6 17.6 21
US
Brunswick Corp
NYSE:BC
4.4B USD 0.8 16.2 8.1 12.4
US
Acushnet Holdings Corp
NYSE:GOLF
4.3B USD 1.8 22.7 14.5 17.2
CA
BRP Inc
TSX:DOO
5.5B CAD 0.5 29.5 6.1 8.9
JP
Yamaha Corp
TSE:7951
596.8B JPY 1.3 29.9 8.4 19
US
Peloton Interactive Inc
NASDAQ:PTON
3.6B USD 1.3 -9.1 -22.6 -14.7
P/E Multiple
Earnings Growth P/E to Growth
IT
I
Italian Sea Group SpA
MIL:TISG
Average P/E: 23.1
6.3
52%
0.1
JP
Bandai Namco Holdings Inc
TSE:7832
19
18%
1.1
JP
Shimano Inc
TSE:7309
44.8
49%
0.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -12.5 N/A N/A
US
Mattel Inc
NASDAQ:MAT
11
172%
0.1
UK
Games Workshop Group PLC
LSE:GAW
28.6
14%
2.1
US
Brunswick Corp
NYSE:BC
16.2
3%
5.1
US
Acushnet Holdings Corp
NYSE:GOLF
22.7
15%
1.5
CA
BRP Inc
TSX:DOO
29.5
-29%
N/A
JP
Yamaha Corp
TSE:7951
29.9
58%
0.5
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -9.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
I
Italian Sea Group SpA
MIL:TISG
Average EV/EBITDA: 10.7
4.2
44%
0.1
JP
Bandai Namco Holdings Inc
TSE:7832
11.7
61%
0.2
JP
Shimano Inc
TSE:7309
16
18%
0.9
US
Hasbro Inc
NASDAQ:HAS
12.5
95%
0.1
US
Mattel Inc
NASDAQ:MAT
8.6
45%
0.2
UK
Games Workshop Group PLC
LSE:GAW
17.6
8%
2.2
US
Brunswick Corp
NYSE:BC
8.1
-12%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
14.5
31%
0.5
CA
BRP Inc
TSX:DOO
6.1
-20%
N/A
JP
Yamaha Corp
TSE:7951
8.4
29%
0.3
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -22.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
I
Italian Sea Group SpA
MIL:TISG
Average EV/EBIT: 14.8
4.9
55%
0.1
JP
Bandai Namco Holdings Inc
TSE:7832
15.2
N/A N/A
JP
Shimano Inc
TSE:7309
22.4
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16
149%
0.1
US
Mattel Inc
NASDAQ:MAT
10.6
34%
0.3
UK
Games Workshop Group PLC
LSE:GAW
21
12%
1.7
US
Brunswick Corp
NYSE:BC
12.4
-18%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
17.2
17%
1
CA
BRP Inc
TSX:DOO
8.9
-30%
N/A
JP
Yamaha Corp
TSE:7951
19
N/A N/A
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -14.7 N/A N/A

See Also

Discover More
Back to Top