Hillenbrand Inc
NYSE:HI

Watchlist Manager
Hillenbrand Inc Logo
Hillenbrand Inc
NYSE:HI
Watchlist
Price: 31.83 USD Market Closed
Market Cap: 2.2B USD

Relative Value

The Relative Value of one HI stock under the Base Case scenario is 55 USD. Compared to the current market price of 31.83 USD, Hillenbrand Inc is Undervalued by 42%.

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.

HI Relative Value
Base Case
55 USD
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
75
Median 3Y
0.9
Median 5Y
1.1
Industry
1.9
Forward
0.9
vs History
4
vs Industry
18
Median 3Y
5.2
Median 5Y
12.8
Industry
22.8
Forward
13.1
vs History
11
vs Industry
46
Median 3Y
22.1
Median 5Y
12
Industry
15.9
vs History
73
vs Industry
8
Median 3Y
4.2
Median 5Y
8.8
Industry
22.2
vs History
73
vs Industry
56
Median 3Y
1.7
Median 5Y
2
Industry
2.2
vs History
71
vs Industry
55
Median 3Y
1.5
Median 5Y
1.6
Industry
2
Forward
1.4
vs History
69
vs Industry
61
Median 3Y
4.5
Median 5Y
4.7
Industry
7
vs History
46
vs Industry
53
Median 3Y
9.6
Median 5Y
9.6
Industry
13.1
Forward
9.1
vs History
22
vs Industry
51
Median 3Y
13.6
Median 5Y
13.6
Industry
17.5
Forward
12
vs History
11
vs Industry
29
Median 3Y
32.2
Median 5Y
20.9
Industry
16.1
vs History
4
vs Industry
21
Median 3Y
31.6
Median 5Y
22.2
Industry
19.7
vs History
71
vs Industry
63
Median 3Y
0.9
Median 5Y
1
Industry
1.5

Multiples Across Competitors

HI Competitors Multiples
Hillenbrand Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Hillenbrand Inc
NYSE:HI
2.2B USD 0.8 52.1 9.6 15.3
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
118.4B USD 5.9 32.5 24.2 29.4
SE
Atlas Copco AB
STO:ATCO A
923.9B SEK 5.4 33.5 21.3 26.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.7T JPY 3.2 61.8 28.8 42.7
US
Barnes Group Inc
NYSE:B
83.8B USD 5.7 23.4 10 12.8
US
Illinois Tool Works Inc
NYSE:ITW
76.2B USD 4.8 25.2 18.5 20.2
SE
Sandvik AB
STO:SAND
412.1B SEK 3.4 27.9 15.8 21.6
CH
Schindler Holding AG
SIX:SCHP
33.1B CHF 3 33.5 19.4 24.2
JP
Fanuc Corp
TSE:6954
6.2T JPY 7.6 39.4 25.8 32.9
FI
Kone Oyj
OMXH:KNEBV
32.5B EUR 2.9 34.1 19.8 24.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Hillenbrand Inc
NYSE:HI
Average EV/EBITDA: 15 637.6
9.6
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
24.2
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
21.3
3%
7.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
28.8
19%
1.5
US
Barnes Group Inc
NYSE:B
10
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.5
3%
6.2
SE
Sandvik AB
STO:SAND
15.8
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
19.4
8%
2.4
JP
Fanuc Corp
TSE:6954
25.8
10%
2.6
FI
K
Kone Oyj
OMXH:KNEBV
19.8
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Hillenbrand Inc
NYSE:HI
Average EV/EBIT: 19 129.1
15.3
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
29.4
15%
2
SE
Atlas Copco AB
STO:ATCO A
26.8
4%
6.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
42.7
N/A N/A
US
Barnes Group Inc
NYSE:B
12.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20.2
4%
5.1
SE
Sandvik AB
STO:SAND
21.6
8%
2.7
CH
Schindler Holding AG
SIX:SCHP
24.2
10%
2.4
JP
Fanuc Corp
TSE:6954
32.9
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.6
10%
2.5