I

Impact Coatings AB (publ)
STO:IMPC

Watchlist Manager
Impact Coatings AB (publ)
STO:IMPC
Watchlist
Price: 4.43 SEK 4.24% Market Closed
Market Cap: 387.6m SEK
Have any thoughts about
Impact Coatings AB (publ)?
Write Note

Relative Value

The Relative Value of one IMPC stock under the Base Case scenario is 7.09 SEK. Compared to the current market price of 4.43 SEK, Impact Coatings AB (publ) is Undervalued by 37%.

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.

IMPC Relative Value
Base Case
7.09 SEK
Undervaluation 37%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
7
Median 3Y
7.6
Median 5Y
10
Industry
1.6
Forward
4.6
vs History
vs Industry
Median 3Y
-12.2
Median 5Y
-16.8
Industry
20.7
Forward
-10.9
vs History
vs Industry
Median 3Y
-8.5
Median 5Y
-13.9
Industry
14.8
vs History
vs Industry
Median 3Y
-8.5
Median 5Y
-13.9
Industry
21.3
vs History
80
vs Industry
24
Median 3Y
2.5
Median 5Y
3.6
Industry
1.8
vs History
84
vs Industry
10
Median 3Y
5.4
Median 5Y
8
Industry
1.7
Forward
3.9
vs History
82
vs Industry
28
Median 3Y
11.2
Median 5Y
15.4
Industry
6.2
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-14.9
Industry
12.4
Forward
-9.7
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-13.7
Industry
16
Forward
-8
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-11.3
Industry
14.8
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-11.3
Industry
18.1
vs History
82
vs Industry
20
Median 3Y
2.4
Median 5Y
7.7
Industry
1.4

Multiples Across Competitors

IMPC Competitors Multiples
Impact Coatings 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
Impact Coatings AB (publ)
STO:IMPC
387.6m SEK 3.7 -15.2 -12.2 -12.2
US
Parker-Hannifin Corp
NYSE:PH
82.7B USD 4.1 28.6 18 22.1
US
Illinois Tool Works Inc
NYSE:ITW
76.7B USD 4.8 22.1 17.8 19.5
SE
Atlas Copco AB
STO:ATCO A
825.8B SEK 4.7 28.6 18.4 22.6
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
7.5T JPY 1.5 31.6 14.7 21.5
US
Otis Worldwide Corp
NYSE:OTIS
37.2B USD 2.6 22.8 18.9 20.5
US
Ingersoll Rand Inc
NYSE:IR
36.9B USD 5.2 44 21.2 28.3
CH
Schindler Holding AG
SIX:SCHP
26.8B CHF 2.4 44 19.4 26.8
US
Xylem Inc
NYSE:XYL
28.5B USD 3.4 34.3 17.2 25.4
US
Dover Corp
NYSE:DOV
25.8B USD 3.1 16.5 16.6 20.5
US
Fortive Corp
NYSE:FTV
25.6B USD 4.1 28.8 16.6 24
P/E Multiple
Earnings Growth P/E to Growth
SE
I
Impact Coatings AB (publ)
STO:IMPC
Average P/E: 30.1
Negative Multiple: -15.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.6
50%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
22.1
16%
1.3
SE
Atlas Copco AB
STO:ATCO A
28.6
23%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.6
63%
0.5
US
Otis Worldwide Corp
NYSE:OTIS
22.8
31%
0.7
US
Ingersoll Rand Inc
NYSE:IR
44
108%
0.4
CH
Schindler Holding AG
SIX:SCHP
44
75%
0.6
US
Xylem Inc
NYSE:XYL
34.3
113%
0.3
US
Dover Corp
NYSE:DOV
16.5
35%
0.5
US
Fortive Corp
NYSE:FTV
28.8
84%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
I
Impact Coatings AB (publ)
STO:IMPC
Average EV/EBITDA: 17.9
Negative Multiple: -12.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18
28%
0.7
US
Illinois Tool Works Inc
NYSE:ITW
17.8
15%
1.2
SE
Atlas Copco AB
STO:ATCO A
18.4
16%
1.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.7
64%
0.2
US
Otis Worldwide Corp
NYSE:OTIS
18.9
21%
0.9
US
Ingersoll Rand Inc
NYSE:IR
21.2
43%
0.5
CH
Schindler Holding AG
SIX:SCHP
19.4
43%
0.5
US
Xylem Inc
NYSE:XYL
17.2
74%
0.2
US
Dover Corp
NYSE:DOV
16.6
16%
1
US
Fortive Corp
NYSE:FTV
16.6
30%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
I
Impact Coatings AB (publ)
STO:IMPC
Average EV/EBIT: 23.1
Negative Multiple: -12.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.1
36%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
19.5
15%
1.3
SE
Atlas Copco AB
STO:ATCO A
22.6
18%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.5
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
20.5
21%
1
US
Ingersoll Rand Inc
NYSE:IR
28.3
72%
0.4
CH
Schindler Holding AG
SIX:SCHP
26.8
62%
0.4
US
Xylem Inc
NYSE:XYL
25.4
108%
0.2
US
Dover Corp
NYSE:DOV
20.5
22%
0.9
US
Fortive Corp
NYSE:FTV
24
46%
0.5

See Also

Discover More
Back to Top