Trelleborg AB
STO:TREL B

Watchlist Manager
Trelleborg AB Logo
Trelleborg AB
STO:TREL B
Watchlist
Price: 392.6 SEK 0.93%
Market Cap: 93.7B SEK

Relative Value

The Relative Value of one TREL B stock under the Base Case scenario is 385.5 SEK. Compared to the current market price of 392.6 SEK, Trelleborg AB is Overvalued by 2%.

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
385.5 SEK
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
24
Median 3Y
2.3
Median 5Y
2.1
Industry
1.6
Forward
2.7
vs History
6
vs Industry
60
Median 3Y
12.6
Median 5Y
12.5
Industry
20.2
Forward
22.4
vs History
11
vs Industry
69
Median 3Y
13.3
Median 5Y
8.1
Industry
14.8
vs History
1
vs Industry
44
Median 3Y
4.4
Median 5Y
4.7
Industry
20.6
vs History
11
vs Industry
32
Median 3Y
1.8
Median 5Y
1.7
Industry
1.8
vs History
12
vs Industry
24
Median 3Y
2.5
Median 5Y
2.2
Industry
1.6
Forward
2.8
vs History
14
vs Industry
33
Median 3Y
7
Median 5Y
6.4
Industry
6
vs History
14
vs Industry
35
Median 3Y
11.6
Median 5Y
10.7
Industry
12.2
Forward
13.3
vs History
11
vs Industry
33
Median 3Y
14.9
Median 5Y
14.2
Industry
15.8
Forward
17.2
vs History
9
vs Industry
67
Median 3Y
15.2
Median 5Y
9
Industry
14.7
vs History
9
vs Industry
51
Median 3Y
21.5
Median 5Y
12
Industry
17.7
vs History
12
vs Industry
29
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

TREL B Competitors Multiples
Trelleborg AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Trelleborg AB
STO:TREL B
91.8B SEK 2.7 25.6 12.9 17.3
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
82.1B USD 4.1 28.4 17.9 22
SE
Atlas Copco AB
STO:ATCO A
852.4B SEK 4.9 30 19 23.3
US
Illinois Tool Works Inc
NYSE:ITW
74.1B USD 4.6 21.5 17.3 18.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
7.3T JPY 1.5 30.7 14.3 20.9
US
Otis Worldwide Corp
NYSE:OTIS
36.4B USD 2.6 22.3 18.5 20.2
US
Ingersoll Rand Inc
NYSE:IR
35.6B USD 5 42.4 20.5 27.4
CH
Schindler Holding AG
SIX:SCHP
26.4B CHF 2.3 43.5 19 26.3
US
Xylem Inc
NYSE:XYL
28.1B USD 3.3 33.9 17 25.1
US
Fortive Corp
NYSE:FTV
26.4B USD 4.3 29.7 17.1 24.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Trelleborg AB
STO:TREL B
Average EV/EBITDA: 15 635.8
12.9
6%
2.1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
17.9
9%
2
SE
Atlas Copco AB
STO:ATCO A
19
5%
3.8
US
Illinois Tool Works Inc
NYSE:ITW
17.3
5%
3.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.3
18%
0.8
US
Otis Worldwide Corp
NYSE:OTIS
18.5
6%
3.1
US
Ingersoll Rand Inc
NYSE:IR
20.5
13%
1.6
CH
Schindler Holding AG
SIX:SCHP
19
13%
1.5
US
Xylem Inc
NYSE:XYL
17
20%
0.8
US
Fortive Corp
NYSE:FTV
17.1
10%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Trelleborg AB
STO:TREL B
Average EV/EBIT: 19 126.8
17.3
7%
2.5
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22
13%
1.7
SE
Atlas Copco AB
STO:ATCO A
23.3
6%
3.9
US
Illinois Tool Works Inc
NYSE:ITW
18.9
5%
3.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
20.9
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
20.2
7%
2.9
US
Ingersoll Rand Inc
NYSE:IR
27.4
20%
1.4
CH
Schindler Holding AG
SIX:SCHP
26.3
18%
1.5
US
Xylem Inc
NYSE:XYL
25.1
28%
0.9
US
Fortive Corp
NYSE:FTV
24.7
13%
1.9