A

AutoStore Holdings Ltd
OSE:AUTO

Watchlist Manager
AutoStore Holdings Ltd
OSE:AUTO
Watchlist
Price: 5.055 NOK -6.22% Market Closed
Market Cap: 17.3B NOK

Relative Value

The Relative Value of one AUTO stock under the Base Case scenario is 10.764 NOK. Compared to the current market price of 5.055 NOK, AutoStore Holdings Ltd is Undervalued by 53%.

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.

AUTO Relative Value
Base Case
10.764 NOK
Undervaluation 53%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
13
Median 3Y
9.2
Median 5Y
9.6
Industry
1.5
Forward
2.6
vs History
50
vs Industry
31
Median 3Y
23
Median 5Y
18.3
Industry
19.8
Forward
9.3
vs History
90
vs Industry
26
Median 3Y
37.2
Median 5Y
37.2
Industry
14.2
vs History
vs Industry
11
Median 3Y
57.8
Median 5Y
55
Industry
19.8
vs History
95
vs Industry
31
Median 3Y
4.6
Median 5Y
4.7
Industry
1.7
vs History
95
vs Industry
11
Median 3Y
9.9
Median 5Y
9.9
Industry
1.6
Forward
2.9
vs History
95
vs Industry
36
Median 3Y
14.6
Median 5Y
15.3
Industry
5.8
vs History
84
vs Industry
38
Median 3Y
32.6
Median 5Y
31.7
Industry
12
Forward
6.3
vs History
56
vs Industry
38
Median 3Y
16.3
Median 5Y
15.2
Industry
15.6
Forward
7.5
vs History
90
vs Industry
24
Median 3Y
38.8
Median 5Y
38.7
Industry
14.2
vs History
54
vs Industry
14
Median 3Y
59.2
Median 5Y
57.5
Industry
17.7
vs History
95
vs Industry
29
Median 3Y
3.2
Median 5Y
3.5
Industry
1.3

Multiples Across Competitors

AUTO Competitors Multiples
AutoStore Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
AutoStore Holdings Ltd
OSE:AUTO
17B NOK 3 14.4 7.5 9.9
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
756.9B SEK 4.3 25.4 16.4 20.2
US
Parker-Hannifin Corp
NYSE:PH
77B USD 3.9 24.4 16.8 20.6
US
Illinois Tool Works Inc
NYSE:ITW
70.4B USD 4.4 20.2 16.4 18
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.2T JPY 1.9 36 17.8 26.1
US
Otis Worldwide Corp
NYSE:OTIS
36.8B USD 2.6 24 20.3 22.3
CH
Schindler Holding AG
SIX:SCHP
29.5B CHF 2.6 48.4 21.5 29.8
US
Ingersoll Rand Inc
NYSE:IR
30.2B USD 4.2 36 17.3 23
FI
Kone Oyj
OMXH:KNEBV
26.2B EUR 2.4 27.6 15.8 19.3
US
Xylem Inc
NYSE:XYL
28.2B USD 3.3 31.7 17.8 27.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
A
AutoStore Holdings Ltd
OSE:AUTO
Average EV/EBITDA: 15 635.3
7.5
7%
1.1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
16.4
6%
2.7
US
Parker-Hannifin Corp
NYSE:PH
16.8
8%
2.1
US
Illinois Tool Works Inc
NYSE:ITW
16.4
3%
5.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
17.8
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
17.3
10%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
15.8
10%
1.6
US
Xylem Inc
NYSE:XYL
17.8
12%
1.5