I

Idun Industrier AB (publ)
STO:IDUN B

Watchlist Manager
Idun Industrier AB (publ)
STO:IDUN B
Watchlist
Price: 296 SEK 2.42%
Market Cap: 3.2B SEK
Have any thoughts about
Idun Industrier AB (publ)?
Write Note

Relative Value

The Relative Value of one IDUN B stock under the Base Case scenario is 385.29 SEK. Compared to the current market price of 296 SEK, Idun Industrier AB (publ) is Undervalued by 23%.

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.

IDUN B Relative Value
Base Case
385.29 SEK
Undervaluation 23%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
34
Median 3Y
1.2
Median 5Y
1.1
Industry
0.8
Forward
1.4
vs History
0
vs Industry
4
Median 3Y
67.8
Median 5Y
63.9
Industry
13
Forward
31.5
vs History
39
vs Industry
29
Median 3Y
11.1
Median 5Y
10.4
Industry
7.2
vs History
0
vs Industry
7
Median 3Y
9.1
Median 5Y
8.2
Industry
13
vs History
23
vs Industry
6
Median 3Y
5.7
Median 5Y
5.7
Industry
1
vs History
26
vs Industry
31
Median 3Y
1.5
Median 5Y
1.4
Industry
1.1
Forward
1.6
vs History
26
vs Industry
60
Median 3Y
2.6
Median 5Y
2.4
Industry
4.1
vs History
15
vs Industry
18
Median 3Y
16.6
Median 5Y
14.7
Industry
8.2
Forward
10.5
vs History
17
vs Industry
25
Median 3Y
17.5
Median 5Y
16.2
Industry
12.2
Forward
20.2
vs History
41
vs Industry
29
Median 3Y
14
Median 5Y
13.1
Industry
9.7
vs History
39
vs Industry
29
Median 3Y
17
Median 5Y
15.9
Industry
13.6
vs History
30
vs Industry
11
Median 3Y
1.7
Median 5Y
1.7
Industry
0.6

Multiples Across Competitors

IDUN B Competitors Multiples
Idun Industrier AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Idun Industrier AB (publ)
STO:IDUN B
3B SEK 1.5 101.1 19.9 19.9
US
General Electric Co
NYSE:GE
182.2B USD 3.9 29.2 28.3 36.2
DE
Siemens AG
XETRA:SIE
149.2B EUR 2 18 13.4 17.8
US
Honeywell International Inc
NASDAQ:HON
148.5B USD 3.9 26.1 18.3 21.3
JP
Hitachi Ltd
TSE:6501
17.8T JPY 1.9 26.4 14.3 21.6
ZA
Bidvest Group Ltd
JSE:BVT
93.3B Zac 0 0 0 0
US
3M Co
NYSE:MMM
70.4B USD 2.6 16 11.1 14.5
US
Roper Technologies Inc
F:ROP
54.1B EUR 8.3 38.2 23.4 33
CN
CITIC Ltd
HKEX:267
260.1B HKD 0.3 4.3 60.1 0
IN
Siemens Ltd
NSE:SIEMENS
2.4T INR 10.9 89.4 75.3 84.2
HK
CK Hutchison Holdings Ltd
HKEX:1
158B HKD 0.6 7 5.9 9.9
P/E Multiple
Earnings Growth P/E to Growth
SE
I
Idun Industrier AB (publ)
STO:IDUN B
Average P/E: 35.6
101.1
276%
0.4
US
General Electric Co
NYSE:GE
29.2
-24%
N/A
DE
Siemens AG
XETRA:SIE
18
35%
0.5
US
Honeywell International Inc
NASDAQ:HON
26.1
40%
0.7
JP
Hitachi Ltd
TSE:6501
26.4
59%
0.5
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
37%
N/A
US
3M Co
NYSE:MMM
16
N/A N/A
US
R
Roper Technologies Inc
F:ROP
38.2
72%
0.5
CN
CITIC Ltd
HKEX:267
4.3
14%
0.3
IN
Siemens Ltd
NSE:SIEMENS
89.4
56%
1.6
HK
CK Hutchison Holdings Ltd
HKEX:1
7
28%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
I
Idun Industrier AB (publ)
STO:IDUN B
Average EV/EBITDA: 27
19.9
15%
1.3
US
General Electric Co
NYSE:GE
28.3
104%
0.3
DE
Siemens AG
XETRA:SIE
13.4
45%
0.3
US
Honeywell International Inc
NASDAQ:HON
18.3
36%
0.5
JP
Hitachi Ltd
TSE:6501
14.3
44%
0.3
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
11%
N/A
US
3M Co
NYSE:MMM
11.1
-5%
N/A
US
R
Roper Technologies Inc
F:ROP
23.4
33%
0.7
CN
CITIC Ltd
HKEX:267
60.1
836%
0.1
IN
Siemens Ltd
NSE:SIEMENS
75.3
74%
1
HK
CK Hutchison Holdings Ltd
HKEX:1
5.9
36%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
I
Idun Industrier AB (publ)
STO:IDUN B
Average EV/EBIT: 28.7
19.9
30%
0.7
US
General Electric Co
NYSE:GE
36.2
194%
0.2
DE
Siemens AG
XETRA:SIE
17.8
47%
0.4
US
Honeywell International Inc
NASDAQ:HON
21.3
40%
0.5
JP
Hitachi Ltd
TSE:6501
21.6
80%
0.3
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
13%
N/A
US
3M Co
NYSE:MMM
14.5
4%
3.5
US
R
Roper Technologies Inc
F:ROP
33
44%
0.7
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
IN
Siemens Ltd
NSE:SIEMENS
84.2
91%
0.9
HK
CK Hutchison Holdings Ltd
HKEX:1
9.9
77%
0.1

See Also

Discover More
Back to Top