Thermador Groupe SA
PAR:THEP

Watchlist Manager
Thermador Groupe SA Logo
Thermador Groupe SA
PAR:THEP
Watchlist
Price: 68.6 EUR 0.73% Market Closed
Market Cap: 631.1m EUR

Relative Value

The Relative Value of one THEP stock under the Base Case scenario is 71.92 EUR. Compared to the current market price of 68.6 EUR, Thermador Groupe SA is Undervalued by 5%.

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
71.92 EUR
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
31
Median 3Y
1.4
Median 5Y
1.4
Industry
0.7
Forward
1.2
vs History
80
vs Industry
40
Median 3Y
13.5
Median 5Y
14.2
Industry
14
Forward
13.4
vs History
88
vs Industry
21
Median 3Y
12.5
Median 5Y
12.6
Industry
8
vs History
80
vs Industry
20
Median 3Y
11.6
Median 5Y
14.3
Industry
14.7
vs History
96
vs Industry
24
Median 3Y
2.3
Median 5Y
2.3
Industry
1.1
vs History
90
vs Industry
32
Median 3Y
1.4
Median 5Y
1.4
Industry
0.9
Forward
1.2
vs History
92
vs Industry
40
Median 3Y
4.9
Median 5Y
5.1
Industry
4.1
vs History
90
vs Industry
40
Median 3Y
8.8
Median 5Y
9.2
Industry
8.5
Forward
7.8
vs History
85
vs Industry
43
Median 3Y
9.8
Median 5Y
10.5
Industry
11
Forward
9.8
vs History
88
vs Industry
25
Median 3Y
13
Median 5Y
13
Industry
9.1
vs History
88
vs Industry
20
Median 3Y
15.1
Median 5Y
15.1
Industry
10.8
vs History
95
vs Industry
22
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
631.2m EUR 1.2 12.9 7.8 9.1
JP
Mitsubishi Corp
TSE:8058
11.2T JPY 0.6 10.3 15.2 38.6
JP
Itochu Corp
TSE:8001
10.5T JPY 0.7 12.1 11.5 18.5
JP
Mitsui & Co Ltd
TSE:8031
8.6T JPY 0.6 8.7 14.3 24.2
US
W W Grainger Inc
NYSE:GWW
47.1B USD 2.7 24.7 16.7 18.2
US
WW Grainger Inc
XMUN:GWW
43.5B EUR 2.8 24.8 16.8 18.3
US
Fastenal Co
NASDAQ:FAST
43.3B USD 5.7 37.6 25.6 28.6
US
United Rentals Inc
NYSE:URI
41.2B USD 2.7 16 7.6 13
US
Ferguson Enterprises Inc
NYSE:FERG
32.8B USD 4.8 118.2 83.3 87.3
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.9 72 23.2 31.1
JP
Sumitomo Corp
TSE:8053
4.4T JPY 0.6 11.1 10.8 16.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Thermador Groupe SA
PAR:THEP
Average EV/EBITDA: 21.2
7.8
0%
N/A
JP
Mitsubishi Corp
TSE:8058
15.2
0%
N/A
JP
Itochu Corp
TSE:8001
11.5
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.3
5%
2.9
US
W W Grainger Inc
NYSE:GWW
16.7
8%
2.1
US
W
WW Grainger Inc
XMUN:GWW
16.8
8%
2.1
US
Fastenal Co
NASDAQ:FAST
25.6
9%
2.8
US
United Rentals Inc
NYSE:URI
7.6
6%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
83.3
966%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.2
29%
0.8
JP
Sumitomo Corp
TSE:8053
10.8
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Thermador Groupe SA
PAR:THEP
Average EV/EBIT: 27.6
9.1
-4%
N/A
JP
Mitsubishi Corp
TSE:8058
38.6
N/A N/A
JP
Itochu Corp
TSE:8001
18.5
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24.2
N/A N/A
US
W W Grainger Inc
NYSE:GWW
18.2
7%
2.6
US
W
WW Grainger Inc
XMUN:GWW
18.3
7%
2.6
US
Fastenal Co
NASDAQ:FAST
28.6
10%
2.9
US
United Rentals Inc
NYSE:URI
13
-1%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
87.3
979%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.1
27%
1.2
JP
Sumitomo Corp
TSE:8053
16.7
N/A N/A