H

Harvia Oyj
OMXH:HARVIA

Watchlist Manager
Harvia Oyj
OMXH:HARVIA
Watchlist
Price: 42.8 EUR 0.94% Market Closed
Market Cap: 799.9m EUR
Have any thoughts about
Harvia Oyj?
Write Note

Relative Value

The Relative Value of one HARVIA stock under the Base Case scenario is 32.92 EUR. Compared to the current market price of 42.8 EUR, Harvia Oyj is Overvalued by 23%.

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.

HARVIA Relative Value
Base Case
32.92 EUR
Overvaluation 23%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
9
Median 3Y
3.2
Median 5Y
3.2
Industry
1.1
Forward
4.6
vs History
23
vs Industry
13
Median 3Y
21.6
Median 5Y
22.3
Industry
17.9
Forward
29.8
vs History
28
vs Industry
19
Median 3Y
18.2
Median 5Y
16
Industry
10.6
vs History
41
vs Industry
28
Median 3Y
19.7
Median 5Y
16.7
Industry
16.2
vs History
26
vs Industry
5
Median 3Y
5.3
Median 5Y
5.1
Industry
1.7
vs History
19
vs Industry
9
Median 3Y
3.5
Median 5Y
3.6
Industry
1.2
Forward
4.9
vs History
25
vs Industry
22
Median 3Y
5.6
Median 5Y
5.9
Industry
4
vs History
19
vs Industry
15
Median 3Y
13.1
Median 5Y
14
Industry
9.1
Forward
18.8
vs History
15
vs Industry
12
Median 3Y
15.8
Median 5Y
17.1
Industry
12.2
Forward
22.1
vs History
26
vs Industry
15
Median 3Y
19.8
Median 5Y
18.1
Industry
10.5
vs History
33
vs Industry
19
Median 3Y
24.5
Median 5Y
21
Industry
14.3
vs History
30
vs Industry
7
Median 3Y
3.6
Median 5Y
3.3
Industry
1.4

Multiples Across Competitors

HARVIA Competitors Multiples
Harvia Oyj Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Harvia Oyj
OMXH:HARVIA
799.9m EUR 4.9 30.7 20 23.7
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 44.6 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 8.1 28.4 17.5 20.9
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
FI
H
Harvia Oyj
OMXH:HARVIA
Average P/E: 25.8
30.7
59%
0.5
JP
Bandai Namco Holdings Inc
TSE:7832
19
18%
1.1
JP
Shimano Inc
TSE:7309
44.6
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
28.4
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
FI
H
Harvia Oyj
OMXH:HARVIA
Average EV/EBITDA: 12.3
20
53%
0.4
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
17.5
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
FI
H
Harvia Oyj
OMXH:HARVIA
Average EV/EBIT: 16.6
23.7
56%
0.4
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
20.9
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