Trelleborg AB
STO:TREL B

Watchlist Manager
Trelleborg AB Logo
Trelleborg AB
STO:TREL B
Watchlist
Price: 393.6 SEK -0.28% Market Closed
Market Cap: 79.8B SEK

Relative Value

The Relative Value of one TREL B stock under the Base Case scenario is 423.52 SEK. Compared to the current market price of 393.6 SEK, Trelleborg AB is Undervalued by 7%.

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.

TREL B Relative Value
Base Case
423.52 SEK
Undervaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
29
Median 3Y
2.1
Median 5Y
1.8
Industry
1.8
Forward
2.3
vs History
9
vs Industry
30
Median 3Y
10.8
Median 5Y
11.2
Industry
22.9
Forward
21.5
vs History
25
vs Industry
30
Median 3Y
14.1
Median 5Y
7.7
Industry
15.5
vs History
30
vs Industry
17
Median 3Y
7.1
Median 5Y
6.8
Industry
21.9
vs History
3
vs Industry
37
Median 3Y
1.8
Median 5Y
1.4
Industry
2.1
vs History
7
vs Industry
29
Median 3Y
2.2
Median 5Y
1.9
Industry
1.9
Forward
2.4
vs History
11
vs Industry
36
Median 3Y
5.8
Median 5Y
5.4
Industry
6.8
vs History
11
vs Industry
36
Median 3Y
9.7
Median 5Y
9
Industry
13.3
Forward
10.9
vs History
7
vs Industry
35
Median 3Y
13.2
Median 5Y
11.9
Industry
17.6
Forward
14.6
vs History
25
vs Industry
30
Median 3Y
14.9
Median 5Y
8.8
Industry
15.7
vs History
26
vs Industry
19
Median 3Y
23.7
Median 5Y
10.7
Industry
19.6
vs History
6
vs Industry
37
Median 3Y
1.3
Median 5Y
1
Industry
1.5

Multiples Across Competitors

TREL B Competitors Multiples
Trelleborg 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
Trelleborg AB
STO:TREL B
79.8B SEK 2.3 21.6 10.8 14.7
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
111.6B USD 5.6 30.6 22.9 27.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14T JPY 2.7 55.5 24.6 34.2
SE
Atlas Copco AB
STO:ATCO A
809.3B SEK 4.7 29.3 18.7 23.6
US
Illinois Tool Works Inc
NYSE:ITW
74.9B USD 4.7 24.7 18.2 19.9
US
Barnes Group Inc
NYSE:B
72.7B USD 5 20.3 8.7 11.1
SE
Sandvik AB
STO:SAND
365.2B SEK 3 24.7 14.1 19.3
CH
Schindler Holding AG
SIX:SCHP
31.4B CHF 2.8 31.8 18.3 22.9
JP
Fanuc Corp
TSE:6954
5.9T JPY 7.2 37.4 24.4 31.1
FI
Kone Oyj
OMXH:KNEBV
30.8B EUR 2.7 32.3 18.8 23.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Trelleborg AB
STO:TREL B
Average EV/EBITDA: 15 636.3
10.8
6%
1.8
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.9
11%
2.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
24.6
18%
1.4
SE
Atlas Copco AB
STO:ATCO A
18.7
3%
6.2
US
Illinois Tool Works Inc
NYSE:ITW
18.2
4%
4.5
US
Barnes Group Inc
NYSE:B
8.7
33%
0.3
SE
Sandvik AB
STO:SAND
14.1
5%
2.8
CH
Schindler Holding AG
SIX:SCHP
18.3
8%
2.3
JP
Fanuc Corp
TSE:6954
24.4
10%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
18.8
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Trelleborg AB
STO:TREL B
Average EV/EBIT: 19 127
14.7
7%
2.1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
27.8
15%
1.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
34.2
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
23.6
3%
7.9
US
Illinois Tool Works Inc
NYSE:ITW
19.9
4%
5
US
Barnes Group Inc
NYSE:B
11.1
43%
0.3
SE
Sandvik AB
STO:SAND
19.3
8%
2.4
CH
Schindler Holding AG
SIX:SCHP
22.9
10%
2.3
JP
Fanuc Corp
TSE:6954
31.1
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
23.3
10%
2.3