Thermador Groupe SA
PAR:THEP

Watchlist Manager
Thermador Groupe SA Logo
Thermador Groupe SA
PAR:THEP
Watchlist
Price: 65 EUR 1.09% Market Closed
Market Cap: 598m EUR

Relative Value

The Relative Value of one THEP stock under the Base Case scenario is 69.3 EUR. Compared to the current market price of 65 EUR, Thermador Groupe SA is Undervalued by 6%.

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.

THEP Relative Value
Base Case
69.3 EUR
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
31
Median 3Y
1.3
Median 5Y
1.4
Industry
0.7
Forward
1.2
vs History
71
vs Industry
38
Median 3Y
13.7
Median 5Y
14.4
Industry
14
Forward
12.9
vs History
88
vs Industry
35
Median 3Y
12
Median 5Y
12.6
Industry
7.9
vs History
84
vs Industry
33
Median 3Y
11.1
Median 5Y
14.2
Industry
14.6
vs History
98
vs Industry
27
Median 3Y
2.3
Median 5Y
2.3
Industry
1.1
vs History
92
vs Industry
32
Median 3Y
1.4
Median 5Y
1.4
Industry
0.8
Forward
1.1
vs History
93
vs Industry
41
Median 3Y
4.9
Median 5Y
5.1
Industry
4
vs History
90
vs Industry
38
Median 3Y
8.7
Median 5Y
9.2
Industry
8.3
Forward
7.2
vs History
82
vs Industry
40
Median 3Y
10.1
Median 5Y
10.5
Industry
10.8
Forward
8.7
vs History
88
vs Industry
39
Median 3Y
12.5
Median 5Y
13
Industry
9.3
vs History
88
vs Industry
35
Median 3Y
14.9
Median 5Y
15.1
Industry
10.7
vs History
96
vs Industry
24
Median 3Y
1.8
Median 5Y
1.8
Industry
0.9

Multiples Across Competitors

THEP Competitors Multiples
Thermador Groupe SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Thermador Groupe SA
PAR:THEP
596.1m EUR 1.2 13.3 7.8 9.3
JP
Mitsubishi Corp
TSE:8058
10.6T JPY 0.6 9.7 14.6 37
JP
Itochu Corp
TSE:8001
10.1T JPY 0.7 11.7 11.2 18
JP
Mitsui & Co Ltd
TSE:8031
8.2T JPY 0.6 8.3 13.7 23.2
US
W W Grainger Inc
NYSE:GWW
49B USD 2.9 25.7 17.4 18.9
US
WW Grainger Inc
XMUN:GWW
43.2B EUR 2.9 25.8 17.4 19
US
Fastenal Co
NASDAQ:FAST
46.3B USD 6.1 40.2 27.3 30.5
US
United Rentals Inc
NYSE:URI
41.4B USD 2.7 16.1 7.6 13.1
US
Ferguson Enterprises Inc
NYSE:FERG
33.9B USD 4.9 122.2 85.9 89.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.9 72.4 23.3 31.3
JP
Sumitomo Corp
TSE:8053
4.2T JPY 0.6 10.5 10.4 16.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Thermador Groupe SA
PAR:THEP
Average EV/EBITDA: 21.5
7.8
7%
1.1
JP
Mitsubishi Corp
TSE:8058
14.6
-2%
N/A
JP
Itochu Corp
TSE:8001
11.2
3%
3.7
JP
Mitsui & Co Ltd
TSE:8031
13.7
2%
6.8
US
W W Grainger Inc
NYSE:GWW
17.4
7%
2.5
US
W
WW Grainger Inc
XMUN:GWW
17.4
7%
2.5
US
Fastenal Co
NASDAQ:FAST
27.3
9%
3
US
United Rentals Inc
NYSE:URI
7.6
6%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
85.9
948%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
26%
0.9
JP
Sumitomo Corp
TSE:8053
10.4
12%
0.9