W

Wartsila Oyj Abp
OMXH:WRT1V

Watchlist Manager
Wartsila Oyj Abp
OMXH:WRT1V
Watchlist
Price: 16.95 EUR -0.59% Market Closed
Market Cap: 10B EUR
Have any thoughts about
Wartsila Oyj Abp?
Write Note
Section:
 

Relative Value

The Relative Value of one WRT1V stock under the Base Case scenario is 23.21 EUR. Compared to the current market price of 16.95 EUR, Wartsila Oyj Abp is Undervalued by 27%.

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.

WRT1V Relative Value
Base Case
23.21 EUR
Undervaluation 27%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
15
vs Industry
36
Median 3Y
1.1
Median 5Y
1
Industry
1.6
Forward
1.5
More Details
22.7
P/E
P/E
Price to Earnings
22.7
vs History
76
vs Industry
17
Median 3Y
33.2
Median 5Y
32.2
Industry
20.7
Forward
20.1
More Details
8.6
P/OCF
P/OCF
Price to OCF
8.6
vs History
69
vs Industry
40
Median 3Y
10.6
Median 5Y
10
Industry
14.8
More Details
12.8
P/FCFE
P/FCFE
Price to FCFE
12.8
vs History
53
vs Industry
30
Median 3Y
14.9
Median 5Y
13.5
Industry
21.3
More Details
4.2
P/B
P/B
Price to Book Value
4.2
vs History
12
vs Industry
10
Median 3Y
3.1
Median 5Y
2.5
Industry
1.8
More Details
1.5
EV/S
EV/S
Enterprise Value to Sales
1.5
vs History
20
vs Industry
37
Median 3Y
1.1
Median 5Y
1.1
Industry
1.7
Forward
1.4
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
70
Median 3Y
0
Median 5Y
0
Industry
6.2
More Details
12.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.3
vs History
60
vs Industry
25
Median 3Y
13.1
Median 5Y
13
Industry
12.4
Forward
11.1
More Details
15.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.4
vs History
79
vs Industry
20
Median 3Y
25.9
Median 5Y
21.2
Industry
16
Forward
13.4
More Details
8.1
EV/OCF
EV/OCF
Enterprise Value to OCF
8.1
vs History
76
vs Industry
40
Median 3Y
10.6
Median 5Y
9.9
Industry
14.8
More Details
9.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
9.4
vs History
82
vs Industry
32
Median 3Y
12.5
Median 5Y
12.3
Industry
18.1
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
14
vs Industry
29
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4
More Details

Multiples Across Competitors

WRT1V Competitors Multiples
Wartsila Oyj Abp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Wartsila Oyj Abp
OMXH:WRT1V
10B EUR 1.6 22.7 12.3 15.4
US
Parker-Hannifin Corp
NYSE:PH
83.1B USD 4.2 28.7 18.1 22.2
US
Illinois Tool Works Inc
NYSE:ITW
76.4B USD 4.8 22.1 17.8 19.4
SE
Atlas Copco AB
STO:ATCO A
821.4B SEK 4.7 28.6 18.3 22.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
7.5T JPY 1.5 31.6 14.7 21.5
US
Otis Worldwide Corp
NYSE:OTIS
37.2B USD 2.6 22.8 18.9 20.6
US
Ingersoll Rand Inc
NYSE:IR
37B USD 5.2 44.1 21.3 28.4
CH
Schindler Holding AG
SIX:SCHP
26.8B CHF 2.4 44 19.4 26.8
US
Xylem Inc
NYSE:XYL
28.6B USD 3.4 34.4 17.2 25.5
US
Dover Corp
NYSE:DOV
25.8B USD 3.1 16.6 16.5 20.4
US
Fortive Corp
NYSE:FTV
25.8B USD 4.2 29 16.7 24.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
W
Wartsila Oyj Abp
OMXH:WRT1V
Average EV/EBITDA: 17.4
12.3
62%
0.2
US
Parker-Hannifin Corp
NYSE:PH
18.1
28%
0.7
US
Illinois Tool Works Inc
NYSE:ITW
17.8
15%
1.2
SE
Atlas Copco AB
STO:ATCO A
18.3
16%
1.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.7
64%
0.2
US
Otis Worldwide Corp
NYSE:OTIS
18.9
21%
0.9
US
Ingersoll Rand Inc
NYSE:IR
21.3
43%
0.5
CH
Schindler Holding AG
SIX:SCHP
19.4
43%
0.5
US
Xylem Inc
NYSE:XYL
17.2
74%
0.2
US
Dover Corp
NYSE:DOV
16.5
16%
1
US
Fortive Corp
NYSE:FTV
16.7
30%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
W
Wartsila Oyj Abp
OMXH:WRT1V
Average EV/EBIT: 22.4
15.4
95%
0.2
US
Parker-Hannifin Corp
NYSE:PH
22.2
36%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
19.4
15%
1.3
SE
Atlas Copco AB
STO:ATCO A
22.5
18%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.5
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
20.6
21%
1
US
Ingersoll Rand Inc
NYSE:IR
28.4
72%
0.4
CH
Schindler Holding AG
SIX:SCHP
26.8
62%
0.4
US
Xylem Inc
NYSE:XYL
25.5
108%
0.2
US
Dover Corp
NYSE:DOV
20.4
22%
0.9
US
Fortive Corp
NYSE:FTV
24.1
46%
0.5

See Also

Summary
WRT1V intrinsic value, competitors valuation, and company profile.
DCF Valuation
WRT1V stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WRT1V stock valuation using valuation multiples.
Wall Street Estimates
WRT1V price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WRT1V stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.