Indutrade AB
STO:INDT

Watchlist Manager
Indutrade AB Logo
Indutrade AB
STO:INDT
Watchlist
Price: 240 SEK 0.59% Market Closed
Market Cap: 87.4B SEK

Relative Value

The Relative Value of one INDT stock under the Base Case scenario is 313.77 SEK. Compared to the current market price of 240 SEK, Indutrade AB is Undervalued by 24%.

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.

INDT Relative Value
Base Case
313.77 SEK
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
24
Median 3Y
3
Median 5Y
3.1
Industry
1.8
Forward
2.7
vs History
65
vs Industry
18
Median 3Y
33.3
Median 5Y
34.8
Industry
22.7
Forward
31.9
vs History
82
vs Industry
23
Median 3Y
23.7
Median 5Y
25.7
Industry
15.3
vs History
61
vs Industry
17
Median 3Y
28.9
Median 5Y
33.8
Industry
21.9
vs History
90
vs Industry
8
Median 3Y
6.2
Median 5Y
6.6
Industry
2.1
vs History
85
vs Industry
22
Median 3Y
3.2
Median 5Y
3.3
Industry
1.9
Forward
2.8
vs History
87
vs Industry
29
Median 3Y
9.2
Median 5Y
9.6
Industry
6.8
vs History
53
vs Industry
24
Median 3Y
23.2
Median 5Y
24.3
Industry
13.1
Forward
16.2
vs History
69
vs Industry
20
Median 3Y
24.3
Median 5Y
26
Industry
17.6
Forward
22.2
vs History
80
vs Industry
22
Median 3Y
25.6
Median 5Y
27.2
Industry
15.6
vs History
79
vs Industry
19
Median 3Y
29
Median 5Y
31.8
Industry
19.4
vs History
85
vs Industry
12
Median 3Y
3.5
Median 5Y
3.7
Industry
1.5

Multiples Across Competitors

INDT Competitors Multiples
Indutrade AB 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
Indutrade AB
STO:INDT
87.4B SEK 2.7 32.8 23.6 23.6
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
112.2B USD 5.6 30.9 23 27.9
SE
Atlas Copco AB
STO:ATCO A
811.7B SEK 4.7 29.4 18.8 23.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12.9T JPY 2.5 51.3 22.7 31.6
US
Barnes Group Inc
NYSE:B
74.9B USD 5.1 20.9 9 11.4
US
Illinois Tool Works Inc
NYSE:ITW
73B USD 4.6 24.1 17.8 19.5
SE
Sandvik AB
STO:SAND
375.6B SEK 3.1 25.4 14.5 19.8
CH
Schindler Holding AG
SIX:SCHP
32B CHF 2.9 32.4 18.7 23.3
FI
Kone Oyj
OMXH:KNEBV
31.2B EUR 2.8 32.7 19 23.6
JP
Fanuc Corp
TSE:6954
5.7T JPY 7 36.1 23.3 29.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Indutrade AB
STO:INDT
Average EV/EBITDA: 15 637.3
23.6
6%
3.9
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23
11%
2.1
SE
Atlas Copco AB
STO:ATCO A
18.8
3%
6.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.7
19%
1.2
US
Barnes Group Inc
NYSE:B
9
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
17.8
3%
5.9
SE
Sandvik AB
STO:SAND
14.5
6%
2.4
CH
Schindler Holding AG
SIX:SCHP
18.7
8%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
19
9%
2.1
JP
Fanuc Corp
TSE:6954
23.3
10%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Indutrade AB
STO:INDT
Average EV/EBIT: 19 127.6
23.6
8%
3
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
27.9
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
23.7
4%
5.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.6
N/A N/A
US
Barnes Group Inc
NYSE:B
11.4
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.5
4%
4.9
SE
Sandvik AB
STO:SAND
19.8
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
23.3
10%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
23.6
10%
2.4
JP
Fanuc Corp
TSE:6954
29.8
N/A N/A