DMG Mori Co Ltd
TSE:6141

Watchlist Manager
DMG Mori Co Ltd Logo
DMG Mori Co Ltd
TSE:6141
Watchlist
Price: 2 475 JPY 1.58% Market Closed
Market Cap: 350B JPY
Have any thoughts about
DMG Mori Co Ltd?
Write Note

Relative Value

The Relative Value of one DMG Mori Co Ltd stock under the Base Case scenario is 3 515.54 JPY. Compared to the current market price of 2 475 JPY, DMG Mori Co Ltd is Undervalued by 30%.

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.

Relative Value
Base Case
3 515.54 JPY
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
61
Median 3Y
0.6
Median 5Y
0.6
Industry
1.6
Forward
0.6
vs History
17
vs Industry
22
Median 3Y
12.5
Median 5Y
14.7
Industry
20.7
Forward
9.8
vs History
26
vs Industry
46
Median 3Y
4.8
Median 5Y
6.2
Industry
14.8
vs History
17
vs Industry
21
Median 3Y
20.8
Median 5Y
18.7
Industry
21.3
vs History
28
vs Industry
39
Median 3Y
1.2
Median 5Y
1.2
Industry
1.8
vs History
19
vs Industry
59
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7
Forward
0.7
vs History
19
vs Industry
82
Median 3Y
1
Median 5Y
1
Industry
6.2
vs History
33
vs Industry
56
Median 3Y
4.5
Median 5Y
4.5
Industry
12.4
Forward
4.3
vs History
44
vs Industry
50
Median 3Y
7.9
Median 5Y
8
Industry
16
vs History
28
vs Industry
44
Median 3Y
5.7
Median 5Y
6.4
Industry
14.8
vs History
7
vs Industry
11
Median 3Y
10.8
Median 5Y
10.2
Industry
18.1
vs History
15
vs Industry
61
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

Competitors Multiples
DMG Mori Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
DMG Mori Co Ltd
TSE:6141
350B JPY 0.6 35.6 4.8 8
US
Parker-Hannifin Corp
NYSE:PH
82.9B USD 4.1 28.7 18.1 22.2
US
Illinois Tool Works Inc
NYSE:ITW
76.3B USD 4.8 22.1 17.8 19.4
SE
Atlas Copco AB
STO:ATCO A
822.1B SEK 4.7 28.6 18.3 22.5
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 20.6
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
28.6B USD 3.4 34.4 17.2 25.5
US
Dover Corp
NYSE:DOV
25.8B USD 3.1 16.6 16.6 20.5
US
Fortive Corp
NYSE:FTV
25.7B USD 4.1 28.9 16.6 24.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
DMG Mori Co Ltd
TSE:6141
Average EV/EBITDA: 16.7
4.8
25%
0.2
US
Parker-Hannifin Corp
NYSE:PH
18.1
28%
0.7
US
Illinois Tool Works Inc
NYSE:ITW
17.8
15%
1.2
SE
Atlas Copco AB
STO:ATCO A
18.3
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
JP
DMG Mori Co Ltd
TSE:6141
Average EV/EBIT: 21.8
8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.2
36%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
19.4
15%
1.3
SE
Atlas Copco AB
STO:ATCO A
22.5
18%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.5
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
20.6
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
25.5
108%
0.2
US
Dover Corp
NYSE:DOV
20.5
22%
0.9
US
Fortive Corp
NYSE:FTV
24.1
46%
0.5

See Also

Discover More
Back to Top