A

Andritz AG
VSE:ANDR

Watchlist Manager
Andritz AG
VSE:ANDR
Watchlist
Price: 69.4 EUR 1.39% Market Closed
Market Cap: 7.2B EUR

Relative Value

The Relative Value of one ANDR stock under the Base Case scenario is 87.1 EUR. Compared to the current market price of 69.4 EUR, Andritz AG is Undervalued by 20%.

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.

ANDR Relative Value
Base Case
87.1 EUR
Undervaluation 20%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
71
Median 3Y
0.7
Median 5Y
0.7
Industry
1.9
Forward
0.8
vs History
19
vs Industry
55
Median 3Y
11.4
Median 5Y
12.7
Industry
22.8
Forward
13.7
vs History
19
vs Industry
52
Median 3Y
11.7
Median 5Y
8.7
Industry
15.9
vs History
30
vs Industry
13
Median 3Y
20.1
Median 5Y
16.6
Industry
22.2
vs History
20
vs Industry
29
Median 3Y
2.7
Median 5Y
2.7
Industry
2.2
vs History
0
vs Industry
74
Median 3Y
0.6
Median 5Y
0.6
Industry
2
Forward
0.8
vs History
0
vs Industry
84
Median 3Y
1.2
Median 5Y
1.2
Industry
7
vs History
0
vs Industry
60
Median 3Y
5.4
Median 5Y
5.4
Industry
13.1
Forward
7.1
vs History
9
vs Industry
59
Median 3Y
7.6
Median 5Y
7.8
Industry
17.5
Forward
9.6
vs History
17
vs Industry
55
Median 3Y
10
Median 5Y
7.8
Industry
16.1
vs History
19
vs Industry
41
Median 3Y
16.3
Median 5Y
9.9
Industry
19.7
vs History
0
vs Industry
60
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5

Multiples Across Competitors

ANDR Competitors Multiples
Andritz AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AT
Andritz AG
VSE:ANDR
6.8B EUR 0.9 14.8 7.4 10.4
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
116.1B USD 5.8 31.9 23.8 28.8
SE
Atlas Copco AB
STO:ATCO A
867.7B SEK 5.1 31.4 20 25.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.3T JPY 3 56.6 26.4 39.1
US
Barnes Group Inc
NYSE:B
80.7B USD 5.5 22.5 9.6 12.3
US
Illinois Tool Works Inc
NYSE:ITW
74B USD 4.7 24.5 18 19.7
SE
Sandvik AB
STO:SAND
395.6B SEK 3.3 26.8 15.2 20.8
CH
Schindler Holding AG
SIX:SCHP
32.9B CHF 3 33.3 19.2 24
JP
Fanuc Corp
TSE:6954
6T JPY 7.4 38.2 24.9 31.8
FI
Kone Oyj
OMXH:KNEBV
32.1B EUR 2.9 33.7 19.6 24.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AT
A
Andritz AG
VSE:ANDR
Average EV/EBITDA: 15 636.8
7.4
6%
1.2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.8
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20
3%
6.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26.4
19%
1.4
US
Barnes Group Inc
NYSE:B
9.6
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18
3%
6
SE
Sandvik AB
STO:SAND
15.2
6%
2.5
CH
Schindler Holding AG
SIX:SCHP
19.2
8%
2.4
JP
Fanuc Corp
TSE:6954
24.9
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.6
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AT
A
Andritz AG
VSE:ANDR
Average EV/EBIT: 19 127.8
10.4
8%
1.3
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.8
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
25.2
4%
6.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
39.1
N/A N/A
US
Barnes Group Inc
NYSE:B
12.3
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.7
4%
4.9
SE
Sandvik AB
STO:SAND
20.8
8%
2.6
CH
Schindler Holding AG
SIX:SCHP
24
10%
2.4
JP
Fanuc Corp
TSE:6954
31.8
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.3
10%
2.4