Daetwyler Holding AG
SIX:DAE

Watchlist Manager
Daetwyler Holding AG Logo
Daetwyler Holding AG
SIX:DAE
Watchlist
Price: 116 CHF -1.69% Market Closed
Market Cap: 2B CHF

Relative Value

The Relative Value of one DAE stock under the Base Case scenario is 207.53 CHF. Compared to the current market price of 116 CHF, Daetwyler Holding AG is Undervalued by 44%.

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.

DAE Relative Value
Base Case
207.53 CHF
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
40
Median 3Y
2.8
Median 5Y
3
Industry
1.6
Forward
1.7
vs History
4
vs Industry
8
Median 3Y
36.6
Median 5Y
31.4
Industry
20.3
Forward
30.1
vs History
98
vs Industry
42
Median 3Y
17
Median 5Y
20.7
Industry
14.9
vs History
74
vs Industry
18
Median 3Y
43.1
Median 5Y
45.2
Industry
20.9
vs History
79
vs Industry
10
Median 3Y
7.9
Median 5Y
7.1
Industry
1.8
vs History
98
vs Industry
36
Median 3Y
3.2
Median 5Y
3.2
Industry
1.7
Forward
2
vs History
95
vs Industry
27
Median 3Y
14.7
Median 5Y
14.8
Industry
6
vs History
98
vs Industry
38
Median 3Y
21.9
Median 5Y
23.7
Industry
12.1
Forward
10.4
vs History
93
vs Industry
28
Median 3Y
26.1
Median 5Y
28.3
Industry
15.9
Forward
17
vs History
98
vs Industry
37
Median 3Y
19.5
Median 5Y
20.9
Industry
14.8
vs History
98
vs Industry
27
Median 3Y
37.5
Median 5Y
47.5
Industry
18.1
vs History
96
vs Industry
22
Median 3Y
3.4
Median 5Y
3.6
Industry
1.3

Multiples Across Competitors

DAE Competitors Multiples
Daetwyler Holding AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Daetwyler Holding AG
SIX:DAE
2B CHF 1.8 63.4 11.6 20.5
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
776.4B SEK 4.4 26.1 16.8 20.7
US
Parker-Hannifin Corp
NYSE:PH
77.1B USD 3.9 24.6 16.8 20.7
US
Illinois Tool Works Inc
NYSE:ITW
72.2B USD 4.6 20.8 16.8 18.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
8.5T JPY 1.7 33.1 16.4 24
US
Otis Worldwide Corp
NYSE:OTIS
40.6B USD 2.9 24.8 20.3 22.1
CH
Schindler Holding AG
SIX:SCHP
29.6B CHF 2.6 48.6 21.6 29.9
US
Ingersoll Rand Inc
NYSE:IR
32B USD 4.4 38.2 18.2 24.2
FI
Kone Oyj
OMXH:KNEBV
26.4B EUR 2.4 27.7 15.8 19.4
US
Xylem Inc
NYSE:XYL
28.7B USD 3.4 32.4 18.1 27.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Daetwyler Holding AG
SIX:DAE
Average EV/EBITDA: 15 635.7
11.6
10%
1.2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
16.8
7%
2.4
US
Parker-Hannifin Corp
NYSE:PH
16.8
8%
2.1
US
Illinois Tool Works Inc
NYSE:ITW
16.8
3%
5.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16.4
19%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20.3
11%
1.8
CH
Schindler Holding AG
SIX:SCHP
21.6
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
18.2
9%
2
FI
K
Kone Oyj
OMXH:KNEBV
15.8
10%
1.6
US
Xylem Inc
NYSE:XYL
18.1
12%
1.5